Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $123k initial cash invested.
-15.35%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$3,157
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,157
Total Expenses
$4,727
Mortgage P&I
73%
$2,317
Property Taxes
20%
$642
Home Insurance
5%
$164
HOA
3%
$89
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Home -Sleeps 8- Pet OK- St. Cloud - Orlando | $3,607 | $201 | 4 | 3 | 2.66 mi |
Pool Access: Family Gem w/ Views in St Cloud! | $4,325 | $241 | 4 | 2.5 | 3.49 mi |
Your home away from home. | $4,002 | $223 | 4 | 2 | 3.96 mi |
Monthly Rental: Lakeshore Home w/Private Pool. | $2,333 | $130 | 3 | 2.5 | 2.78 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