Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $131k initial cash invested.
-15.26%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$3,372
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$5,043
Mortgage P&I
78%
$2,636
Property Taxes
18%
$599
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely home in quiet neighborhood. Sleeps 8. | $4,490 | $246 | 3 | 2 | 0.44 mi |
The little Lake House - Beautiful Lake Front Cottage - Close to Everything | $4,636 | $254 | 3 | 2 | 1.34 mi |
Stylish Upmarket Residential Home | $2,774 | $152 | 3 | 2 | 1.59 mi |
Spacious House near Downtown Deland | $4,727 | $259 | 3 | 2 | 1.92 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