Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.32% first-year return on $162k initial cash invested.
-21.32%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,740
Rent
-$2,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,740
Total Expenses
$5,625
Mortgage P&I
119%
$3,258
Property Taxes
26%
$700
Home Insurance
8%
$231
HOA
4%
$120
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BDRM home w/ POOL! | $5,916 | $367 | 4 | 2.5 | 1.61 mi |
Townhouse in Orlando | $2,209 | $137 | 3 | 2.5 | 0.72 mi |
Spacious Modern Home, Near UCF, Sleeps 6 | $2,386 | $148 | 3 | 2 | 2.23 mi |
3 bedroom House in a quiet Neighborhood | $1,806 | $112 | 3 | 1 | 0.39 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