Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.83% first-year return on $73,650 initial cash invested.
-6.83%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,355
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$2,774
Mortgage P&I
56%
$1,321
Property Taxes
10%
$230
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private, Quality, Secure 3-Bedroom Home | $2,884 | $158 | 3 | 2 | 2 mi |
Luxury contemporary hidden gem | $3,833 | $210 | 3 | 2 | 2.08 mi |
Fort Myers Urban Escape | $3,157 | $173 | 3 | 2 | 2.44 mi |
Villa Rebecca, 3/2 pool home with lots of privacy | $2,756 | $151 | 3 | 2 | 0.76 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