Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $69,450 initial cash invested.
-8.57%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$1,903
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,903
Total Expenses
$2,399
Mortgage P&I
65%
$1,239
Property Taxes
8%
$161
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil 3 Bedroom Getaway | $1,818 | $98 | 3 | 2 | 0.37 mi |
Charming Lehigh Acres Home | $1,800 | $97 | 3 | 2 | 0.59 mi |
Cozy Florida Getaway – Lehigh | $3,099 | $167 | 4 | 2 | 0.72 mi |
House with a pool, 4 bedrooms, 3 bathrooms! | $4,397 | $237 | 4 | 3 | 0.61 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