Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $65,403 initial cash invested.
-6.35%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,436
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,436
Total Expenses
$2,782
Mortgage P&I
53%
$1,281
Property Taxes
11%
$270
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 miles Legoland-WinterHaven-FL(2BR/2BA Cozy Home) | $2,293 | $130 | 2 | 2 | 0.75 mi |
Luxury by Legoland 104 | $3,811 | $216 | 2 | 2 | 0.79 mi |
Lakefront Retreat in Winterset | $2,046 | $116 | 2 | 2 | 0.81 mi |
Paraiso de relax Legoland | $3,740 | $212 | 3 | 2 | 0.82 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