Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16% first-year return on $140k initial cash invested.
-16%
Cash On Cash
2.08%
Cap Rate
0.37
DSCR
$3,493
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$5,360
Mortgage P&I
78%
$2,732
Property Taxes
21%
$716
Home Insurance
6%
$217
HOA
1%
$18
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sun-Soaked Sarasota Oasis w/ Pool & Hot Tub! | $4,747 | $306 | 3 | 2 | 0.5 mi |
Sarasota FL getaway close to Siesta beach | $4,592 | $296 | 3 | 2 | 0.51 mi |
Sarasota Home With Jeep Beach Cruiser Available | $2,327 | $150 | 3 | 2 | 0.57 mi |
3 Bed 2 Bath | Renovated Getaway Home in Sarasota! | $3,227 | $208 | 3 | 2 | 0.77 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