Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.7% first-year return on $97,290 initial cash invested.
-7.7%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$2,969
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,969
Total Expenses
$3,593
Mortgage P&I
59%
$1,740
Property Taxes
10%
$306
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeview,Pool,Grill,Game Room,13 miles to Disney | $3,687 | $209 | 4 | 2 | 0.09 mi |
Disney Vacation Home | $2,858 | $162 | 4 | 2 | 0.12 mi |
Heatherlake Villa, Close To Disney | $3,317 | $188 | 4 | 2 | 0.23 mi |
Disney Retreat and 'Paradise Found' | $2,893 | $164 | 4 | 2 | 0.29 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