Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.25% first-year return on $80,082 initial cash invested.
-6.25%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$2,822
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,082
Downpayment
20%
$64,840
Closing costs
1%
$3,242
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,822
Total Expenses
$3,239
Mortgage P&I
56%
$1,591
Property Taxes
7%
$192
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 2-bedroom place full kitchen | $2,854 | $138 | 2 | 1 | 0.51 mi |
Urban Chic near Downtown Orlando | $2,441 | $118 | 2 | 1 | 0.71 mi |
Chic & Cozy 2 Bedroom Home Near Downtown Orlando | $2,730 | $132 | 2 | 1 | 0.73 mi |
Vibrant Modular Home @Lk Fairview near Hospitals | $2,730 | $132 | 2 | 2 | 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