Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $98,598 initial cash invested.
-4.87%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$3,512
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,912
Mortgage P&I
54%
$1,893
Property Taxes
6%
$195
Home Insurance
4%
$139
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated, Private Home & Pool, Quiet Neighborhood | $4,667 | $274 | 3 | 2 | 0.22 mi |
Oasis: pool/hot tub/swim-up bar | $4,480 | $263 | 3 | 2 | 0.35 mi |
Palm Coast Paradise: Pool, Spa & Outdoor Kitchen | $4,906 | $288 | 3 | 2 | 0.35 mi |
Relaxing modern 3 br home with HEATED pool | $4,292 | $252 | 3 | 2 | 0.51 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