Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.84% first-year return on $166k initial cash invested.
-8.84%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$6,052
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,052
Total Expenses
$7,276
Mortgage P&I
55%
$3,338
Property Taxes
12%
$705
Home Insurance
4%
$245
HOA
1%
$83
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,513
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bd/ 3 Ba Sleeps 10! Lucaya Village (15-101) | $5,479 | $228 | 4 | 3 | 3.53 mi |
4 Bd/3 Ba Sleeps 10! Lucaya Village (13-105) | $5,551 | $231 | 4 | 3 | 3.6 mi |
4 BD/ 3 BA Near Disney! Lucaya Village (1-105) | $5,407 | $225 | 4 | 3 | 3.63 mi |
4 Bd/ 3 Ba Sleeps 8! Lucaya Village (14-101) | $4,902 | $204 | 4 | 3 | 3.76 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