Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.47% first-year return on $81,279 initial cash invested.
-6.47%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$2,788
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,788
Total Expenses
$3,226
Mortgage P&I
58%
$1,626
Property Taxes
5%
$145
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adv. Coast: 2BR/2BH Near Springs, Hot Tub, Fenced | $2,961 | $157 | 2 | 2 | 0.48 mi |
Family cozy vacation home , weeki wachee | $2,734 | $145 | 2 | 2 | 0.56 mi |
Luxury getaway, Heated Pool, Weeki Wachee | $3,451 | $183 | 2 | 2 | 0.57 mi |
Tranquil Split 3 Bedroom/2 Bath Home | $3,112 | $165 | 3 | 2 | 0.42 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