Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.9% first-year return on $92,250 initial cash invested.
-3.9%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$3,629
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,629
Total Expenses
$3,929
Mortgage P&I
46%
$1,661
Property Taxes
11%
$413
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious House retreat w Heated Pool- R&R Palm Bay | $4,071 | $239 | 4 | 2 | 0.63 mi |
Luxury Relaxing Home with Heated Pool | $4,650 | $273 | 4 | 2.5 | 0.53 mi |
Cozy Brick Vacation Home with Heated Pool | $3,884 | $228 | 4 | 2.5 | 0.54 mi |
The Rustic Retreat: Heated Pool, Movie Theater, Event Rental !! | $4,258 | $250 | 3 | 2 | 0.17 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality