Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.93% first-year return on $148k initial cash invested.
-8.93%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$4,843
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,903
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,843
Total Expenses
$5,944
Mortgage P&I
59%
$2,878
Property Taxes
10%
$493
Home Insurance
4%
$210
HOA
1%
$38
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,211
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
South Lakeland Home - SUN 'n FUN | $2,427 | $133 | 4 | 3 | 2.13 mi |
Lakeland Retreat (Beaches, golf, Disney, Legoland) | $6,661 | $365 | 4 | 2.5 | 1.44 mi |
Luxury Home with Heated Pool, Family/Pet Friendly | $6,114 | $335 | 4 | 2.5 | 2.15 mi |
Picturesque, Private Lakehouse in Lakeland, FL | $4,727 | $259 | 4 | 2 | 0.5 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