Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $123k initial cash invested.
-9.95%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$3,717
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,717
Total Expenses
$4,737
Mortgage P&I
61%
$2,274
Property Taxes
12%
$430
Home Insurance
5%
$168
HOA
2%
$80
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family oriented w/Amenity Center | $8,888 | $487 | 4 | 2 | 2.57 mi |
4BR/Condo with pool and hot tub | $4,453 | $244 | 4 | 4 | 3.23 mi |
4 bedroom with screened lanai and views 414P4 | $12,647 | $693 | 4 | 4 | 3.25 mi |
Penthouse Suite w/ golf & water views-pool & hot | $9,198 | $504 | 4 | 4 | 3.26 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