Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.46% first-year return on $91,200 initial cash invested.
-12.46%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$2,496
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,496
Total Expenses
$3,443
Mortgage P&I
63%
$1,577
Property Taxes
22%
$540
Home Insurance
4%
$112
HOA
1%
$16
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Construction Dream Home! | $2,263 | $120 | 4 | 2.5 | 0.41 mi |
The Modern Retreat by Legoland | $2,602 | $138 | 4 | 2.5 | 2.94 mi |
Clean private home near Legoland and Orlando! | $1,565 | $83 | 4 | 2 | 2.46 mi |
Private Pool Lake House by Legoland | $7,034 | $373 | 4 | 2 | 3.68 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