Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $275k initial cash invested.
-17.31%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$6,314
Rent
-$3,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,235
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,314
Total Expenses
$10,279
Mortgage P&I
94%
$5,966
Property Taxes
13%
$844
Home Insurance
7%
$438
HOA
0%
$0
Property Management
15%
$947
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,578
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Highly reviewed, now with nextdoor construction dI | $6,717 | $362 | 3 | 2 | 0.29 mi |
Newly Remodeled Home | $5,399 | $291 | 3 | 2 | 0.48 mi |
Clean & Modern 3BR Retreat • Only 5 Mi to Disney | $5,807 | $313 | 3 | 2 | 0.48 mi |
Artistic Resort Pool Home with Private Oasis Yard | $10,353 | $558 | 4 | 2 | 0.23 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