Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.81% first-year return on $242k initial cash invested.
-22.81%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,863
Rent
-$4,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$208k
Closing costs
1%
$10,398
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$2,863
Total Expenses
$7,470
Mortgage P&I
181%
$5,185
Property Taxes
18%
$512
Home Insurance
13%
$385
HOA
0%
$13
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 BR So. Fla Saltwater Pool Home 100% 5 Star | $3,785 | $244 | 3 | 2.5 | 0.36 mi |
So Fla Vacation Pool Home on prestigious Fairway | $4,312 | $278 | 3 | 2.5 | 0.39 mi |
3/3 So Fla pvt Pool Home on 5 Star Golf course | $3,506 | $226 | 3 | 2.5 | 0.36 mi |
Beautiful 3/2.5 single home with community pool | $2,404 | $155 | 3 | 2.5 | 0.61 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