Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.88% first-year return on $78,921 initial cash invested.
-0.88%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$3,204
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,262
Mortgage P&I
45%
$1,444
Property Taxes
5%
$175
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Heated Pool Cozy Home | $4,550 | $220 | 3 | 2 | 0.52 mi |
Pineapple Cottage - | $4,261 | $206 | 3 | 2 | 0.12 mi |
Your Getaway in Palm Bay 3/2/2 home. | $3,620 | $175 | 3 | 2 | 0.3 mi |
Amazing location! Shop, Dine, access Hwy 95 | $2,710 | $131 | 3 | 2 | 0.19 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