Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.08% first-year return on $70,017 initial cash invested.
1.08%
Cash On Cash
6.95%
Cap Rate
1.15
DSCR
$3,076
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,017
Downpayment
20%
$49,540
Closing costs
1%
$2,477
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$3,013
Mortgage P&I
41%
$1,248
Property Taxes
6%
$195
Home Insurance
3%
$88
HOA
0%
$6
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bedroom Spacious AC Pool Home w/ Gameroom | $3,379 | $161 | 3 | 2 | 0.15 mi |
2 Mi to Golfing: Chic & Cozy Retreat in Lakeland! | $3,232 | $154 | 3 | 2 | 0.53 mi |
3/2 home with game room | $2,770 | $132 | 3 | 2 | 0.59 mi |
Beautiful Villa/Golf Retreat between Orlando&Tampa | $2,665 | $127 | 3 | 2 | 0.6 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