Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $137k initial cash invested.
-14.79%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$3,124
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$107k
Closing costs
1%
$5,359
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,124
Total Expenses
$4,807
Mortgage P&I
84%
$2,627
Property Taxes
16%
$492
Home Insurance
6%
$188
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Corporate-Ready Home | Fast Wi-Fi + Workspace | $4,596 | $219 | 4 | 3 | 0.61 mi |
Jake's Cozy Corner | $3,652 | $174 | 4 | 2 | 0.62 mi |
Peaceful Quiet Home Ocala Pet Friendly/Fenced Yard | $4,701 | $224 | 3 | 3 | 0.72 mi |
Embers Place | Modern! | Private! | Arcade! | New! | $4,344 | $207 | 4 | 2 | 0.79 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