Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $223k initial cash invested.
-20.42%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$3,817
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,817
Total Expenses
$7,616
Mortgage P&I
118%
$4,507
Property Taxes
25%
$938
Home Insurance
9%
$332
HOA
0%
$6
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Outdoor Kitchen & Gaming Garage: Bradenton Retreat | $9,910 | $362 | 4 | 5 | 4.07 mi |
Pet-Friendly Resort Home: Private Pool + Spa! | $5,858 | $214 | 4 | 3 | 2.88 mi |
Beautiful 4/3 House at Bradenton's River Strand w/ Lanai! | $5,475 | $200 | 4 | 3 | 2.96 mi |
Gulf Coast Retreat | $6,789 | $248 | 4 | 3 | 3.41 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