Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $137k initial cash invested.
-15.64%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$3,294
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,294
Total Expenses
$5,085
Mortgage P&I
80%
$2,622
Property Taxes
16%
$525
Home Insurance
6%
$192
HOA
5%
$164
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family oriented w/Amenity Center | $7,851 | $487 | 4 | 2 | 1.38 mi |
South Hampton 65” TV GolfClub Pool Saint Augustine | $6,110 | $379 | 5 | 3 | 1.39 mi |
St. Johns Retreat | 3 Bed/2.5 Bath/Pets Welcome | $2,080 | $129 | 3 | 2.5 | 1.88 mi |
Cozy Modern 3BR Retreat@ St Augustine | $3,192 | $198 | 3 | 2 | 1.6 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