Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.97% first-year return on $795k initial cash invested.
-32.97%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$4,675
Rent
-$21,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$795k
Downpayment
20%
$740k
Closing costs
1%
$37,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,675
Total Expenses
$26,518
Mortgage P&I
411%
$19,199
Property Taxes
73%
$3,433
Home Insurance
28%
$1,295
HOA
7%
$347
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Come By Water or Land - Central to ALL FUN! | $3,971 | $192 | 3 | 3 | 0.55 mi |
Blue Marlin Bungalow Heated Pool, Dock, Fishing! | $6,288 | $304 | 3 | 2.5 | 0.41 mi |
Beautiful home in Bradenton FL with a heated pool. | $6,598 | $319 | 3 | 2.5 | 0.56 mi |
River Pointe 3/2 Lakefront Home with Heated Pool | $4,840 | $234 | 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