Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.13% first-year return on $119k initial cash invested.
-10.13%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$3,409
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,409
Total Expenses
$4,409
Mortgage P&I
64%
$2,197
Property Taxes
12%
$419
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your home away from home. | $3,918 | $226 | 4 | 2 | 3.06 mi |
Home theater & pool table near Disney parks | $5,357 | $309 | 4 | 3.5 | 2.25 mi |
Pool House in a Quiet Area, Disney Universal | $4,664 | $269 | 3 | 2 | 1.7 mi |
A magical stay in Saint Cloud | $2,150 | $124 | 3 | 2 | 2.29 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