Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $142k initial cash invested.
-3.79%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$5,549
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,604
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,549
Total Expenses
$5,996
Mortgage P&I
50%
$2,755
Property Taxes
5%
$302
Home Insurance
4%
$196
HOA
1%
$80
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,387
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Poolside Paradise | Private Pool | Patio | $5,731 | $314 | 4 | 3 | 0.78 mi |
Orlando Area 4BR/2MB/3Bath Pool Disney Universal | $5,457 | $299 | 4 | 3 | 1.49 mi |
Best of Both Worlds Lakehouse | $7,756 | $425 | 4 | 3 | 1.76 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