Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -655.92% first-year return on $114k initial cash invested.
-655.92%
Cash On Cash
-168.25%
Cap Rate
-28.15
DSCR
$3,506
Rent
-$62,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,506
Total Expenses
$65,627
Mortgage P&I
61%
$2,126
Property Taxes
1757%
$61,596
Home Insurance
5%
$163
HOA
2%
$60
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your home away from home. | $4,273 | $223 | 4 | 2 | 0.96 mi |
A magical stay in Saint Cloud | $2,395 | $125 | 3 | 2 | 2.11 mi |
Basketball + Firepit + 20mi to Disney + in dwtn! | $3,277 | $171 | 3 | 2 | 2.11 mi |
Pool House in a Quiet Area, Disney Universal | $5,136 | $268 | 3 | 2 | 2.38 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