Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $86,250 initial cash invested.
-13.73%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,384
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$3,371
Mortgage P&I
67%
$1,602
Property Taxes
17%
$417
Home Insurance
5%
$114
HOA
4%
$94
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Beautiful St. Cloud Cottage | $3,269 | $199 | 3 | 2 | 1.17 mi |
Lakefront Paradise | $3,104 | $189 | 3 | 2 | 1.72 mi |
Modern home near Disney with pool & lake view! | $2,595 | $158 | 3 | 2.5 | 1.08 mi |
Pool Access: Family Gem w/ Views in St Cloud! | $3,958 | $241 | 4 | 2.5 | 0.86 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