Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $155k initial cash invested.
-16.32%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,779
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$124k
Closing costs
1%
$6,220
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,779
Total Expenses
$5,882
Mortgage P&I
80%
$3,029
Property Taxes
17%
$650
Home Insurance
6%
$224
HOA
4%
$165
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family home on Golf Course | $12,520 | $420 | 4 | 4 | 1.88 mi |
Beautiful 4/3 House at Bradenton's River Strand w/ Lanai! | $5,962 | $200 | 4 | 3 | 1.89 mi |
Sun, Fun, Dine, and Shop! | $6,528 | $219 | 4 | 3 | 2.1 mi |
Pet-Friendly Resort Home: Private Pool + Spa! | $6,379 | $214 | 4 | 3 | 2.28 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