Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $204k initial cash invested.
-6.16%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$7,125
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,125
Total Expenses
$8,174
Mortgage P&I
60%
$4,262
Property Taxes
3%
$222
Home Insurance
4%
$270
HOA
0%
$0
Property Management
15%
$1,069
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,781
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
COMFY STAY| NEW & CLEAN| 10 MINS DISNEY| DOWNTOWN | $6,495 | $314 | 4 | 2 | 0.57 mi |
Comfy Stay, Clean & Quiet, Just 10 mins to Disney | $6,598 | $319 | 4 | 2 | 0.59 mi |
MagicwayVillas * + HeroHouse + Pool & Spa | $6,908 | $334 | 4 | 2 | 0.71 mi |
Traveler’s Modern home near Disney | w Game room | $7,281 | $352 | 4 | 2 | 0.15 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