Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.71% first-year return on $122k initial cash invested.
-12.71%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$3,186
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,980
Closing costs
1%
$4,949
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$4,477
Mortgage P&I
76%
$2,407
Property Taxes
8%
$239
Home Insurance
6%
$182
HOA
4%
$121
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Near Flagler Beach, Daytona, Parks & More! | $4,350 | $227 | 3 | 2 | 3.26 mi |
Cozy home in Seminole Woods Palm Coast | $2,932 | $153 | 3 | 2 | 3.86 mi |
Close to beaches with miles of bike/walking paths | $3,507 | $183 | 3 | 2 | 3.86 mi |
Pet Paradise Near the Beach | $2,108 | $110 | 3 | 2 | 3.88 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