Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.23% first-year return on $123k initial cash invested.
-20.23%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$2,346
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,002
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$4,420
Mortgage P&I
101%
$2,363
Property Taxes
20%
$472
Home Insurance
8%
$184
HOA
12%
$275
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country Club Living at its finest | $3,190 | $138 | 3 | 2 | 0.65 mi |
Siesta Key Sunsets Await You | $5,132 | $222 | 2 | 2 | 0.65 mi |
Siesta Fiesta! | $3,629 | $157 | 2 | 2 | 0.82 mi |
Beautiful Resort Style Condo in Sunny Florida, Enjoy Golfing, Tennis/Pickleball | $2,057 | $89 | 2 | 2 | 0.32 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