Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.05% first-year return on $219k initial cash invested.
-16.05%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$5,732
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,732
Total Expenses
$8,660
Mortgage P&I
84%
$4,823
Property Taxes
13%
$750
Home Insurance
6%
$336
HOA
0%
$0
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,433
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sterling House: Lux Getaway w/ heated pool & spa | $8,993 | $405 | 3 | 2 | 1.86 mi |
Everything family needs including a heated pool! | $9,148 | $412 | 3 | 2 | 2.1 mi |
Best for the family. Heated pool at no cost. | $9,770 | $440 | 3 | 2 | 2.2 mi |
Palm & Peace Poolside | Beach, Disney + King Bed | $7,039 | $317 | 3 | 2 | 1.65 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