Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.21% first-year return on $134k initial cash invested.
-4.21%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$5,050
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,050
Total Expenses
$5,521
Mortgage P&I
51%
$2,564
Property Taxes
6%
$327
Home Insurance
4%
$184
HOA
0%
$22
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3 Bedroom Pool Home w/ Gameroom | $2,674 | $149 | 3 | 2 | 0.47 mi |
Lakeland Retreat (Beaches, golf, Disney, Legoland) | $6,550 | $365 | 4 | 2.5 | 0.74 mi |
Saltwater Heated Pool Stay & Play Home | Sleeps 12 | $6,568 | $366 | 4 | 2 | 0.06 mi |
Private Pool + Fenced Yard | Family Getaway | $5,940 | $331 | 4 | 2 | 0.35 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