Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $107k initial cash invested.
-13.06%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,287
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,287
Total Expenses
$4,451
Mortgage P&I
59%
$1,946
Property Taxes
24%
$776
Home Insurance
4%
$138
HOA
0%
$14
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
•Easy Access to All of Tampa!• | $3,450 | $199 | 4 | 2 | 0.57 mi |
3BR/2BA Cozy Tampa Home | $2,878 | $166 | 3 | 2 | 0.55 mi |
Cozy Tampa Home 3BR/2BA. | $2,601 | $150 | 3 | 2 | 0.7 mi |
Perfect Getaway Pool sleeps 14-20 | $6,259 | $361 | 5 | 2.5 | 0.8 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