Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $143k initial cash invested.
-24.97%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,563
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,563
Total Expenses
$4,538
Mortgage P&I
188%
$2,944
Property Taxes
26%
$411
Home Insurance
13%
$208
HOA
14%
$224
Property Management
15%
$234
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Retro-Chic Poolside Suite • 2BR Getaway | $6,123 | $330 | 2 | 1 | 0.7 mi |
2bd/2ba golf membership condo @ beautiful legends golf & country club fort myers | $2,857 | $154 | 2 | 2 | 0.42 mi |
amenity-rich condo sleeps 6 | $2,969 | $160 | 2 | 2 | 0.6 mi |
Enjoy Legends in Fort Myers, Florida | $2,802 | $151 | 2 | 2 | 0.67 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