Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $123k initial cash invested.
-8.78%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$3,959
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,959
Total Expenses
$4,859
Mortgage P&I
64%
$2,553
Property Taxes
6%
$231
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Single family house 9 min to dwtn ST. Pete & beach | $3,652 | $174 | 3 | 2 | 0.6 mi |
Tiki it Easy - Luxury Home Minutes to Beach! | $5,981 | $285 | 3 | 3 | 0.48 mi |
Sweet St Pete Spot - Beach & Downtown | $6,632 | $316 | 3 | 2 | 0.55 mi |
Unique Area in St. Pete ~ Lakeside Bungalow | $3,988 | $190 | 3 | 2 | 0.55 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