Quick Filter:
13 of 13 properties · ✕ Clear filters · Search: “Cape Coral, FL” — 13 result(s)
1 C · 6 D · 6 F
Grade
$215,000💡 🏦 DSCR 25%dn: $-691/mo
C
$215,000
5323 Hansel Ave Unit E14, Cape Coral
FL
C
36
Cashflow
$-967/mo
CoC ROI
-63.0%
Rent Est
$2,300/mo
via RentCast · GRM 7.8
Cap Rate
2.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-770/mo🏦 DSCR 25%dn: $-691/mo
$140,000💡 🏦 DSCR 25%dn: $-524/mo
D
$140,000
5349 Hansel Ave #1, Cape Coral
FL
D
35
Cashflow
$-715/mo
CoC ROI
-71.6%
Rent Est
$1,358/mo
via RentCast · GRM 8.6
Cap Rate
2.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-576/mo🏦 DSCR 25%dn: $-524/mo
$145,900💡 🏦 DSCR 25%dn: $-570/mo
D
$145,900
Unit 15H, Cape Coral
FL
D
32
Cashflow
$-773/mo
CoC ROI
-74.2%
Rent Est
$1,365/mo
via RentCast · GRM 8.9
Cap Rate
1.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-624/mo🏦 DSCR 25%dn: $-570/mo
$189,900💡 🏦 DSCR 25%dn: $-728/mo
D
$189,900
5441 Hansel Ave Unit J15, Cape Coral
FL
D
32
Cashflow
$-993/mo
CoC ROI
-73.3%
Rent Est
$1,755/mo
via RentCast · GRM 9.0
Cap Rate
2.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-798/mo🏦 DSCR 25%dn: $-728/mo
$200,000💡 🏦 DSCR 25%dn: $-776/mo
D
$200,000
5307 Hansel Ave Unit D8, Cape Coral
FL
D
32
Cashflow
$-1,056/mo
CoC ROI
-74.0%
Rent Est
$1,833/mo
via RentCast · GRM 9.1
Cap Rate
1.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-849/mo🏦 DSCR 25%dn: $-776/mo
🏆
⚡ Unlock Pro🔒 Unlock full financials, cashflow projections, and loan analysis for every deal
3 more results locked — Pro members see all A/B grade deals
$179,900💡 🏦 DSCR 25%dn: $-785/mo
D
$179,900
5407 Hansel Ave Unit G12, Cape Coral
FL
D
28
Cashflow
$-1,057/mo
CoC ROI
-82.4%
Rent Est
$1,408/mo
via RentCast · GRM 10.6
Cap Rate
1.2%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-852/mo🏦 DSCR 25%dn: $-785/mo
$344,500💡 🏦 DSCR 25%dn: $-577/mo
D
$344,500
5221 Chenault Ave, Cape Coral
FL
D
35
Cashflow
$-1,084/mo
CoC ROI
-44.1%
Rent Est
$2,864/mo
via RentCast · GRM 10.0
Cap Rate
4.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-704/mo🏦 DSCR 25%dn: $-577/mo
$329,000💡 🏦 DSCR 25%dn: $-872/mo
F
$329,000
17 Kepner St, Cape Coral
FL
F
29
Cashflow
$-1,397/mo
CoC ROI
-59.5%
Rent Est
$2,229/mo
via RentCast · GRM 12.3
Cap Rate
3.2%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-993/mo🏦 DSCR 25%dn: $-872/mo
$509,000💡 🏦 DSCR 25%dn: $-1,537/mo
F
$509,000
4110 Forrestal Ave, Cape Coral
FL
F
29
Cashflow
$-2,365/mo
CoC ROI
-65.1%
Rent Est
$3,243/mo
via RentCast · GRM 13.1
Cap Rate
2.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,725/mo🏦 DSCR 25%dn: $-1,537/mo
$494,500💡 🏦 DSCR 25%dn: $-1,615/mo
F
$494,500
589 Del Rio St, Cape Coral
FL
F
29
Cashflow
$-2,436/mo
CoC ROI
-69.0%
Rent Est
$2,954/mo
via RentCast · GRM 13.9
Cap Rate
2.3%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,798/mo🏦 DSCR 25%dn: $-1,615/mo
$514,000🔒 Pro Deal
F
$514,000
332 Harbour Island Rd, Cape Coral
FL
F
30
Monthly Cashflow$-2,670/mo
CoC ROI
-72.8%
Rent Est
$2,941/mo
Cap Rate
2.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,997/mo🏦 DSCR 25%dn: $-1,807/mo
$589,900🔒 Pro Deal
F
$589,900
4743 Legacy Oaks Dr, Cape Coral
FL
F
29
Monthly Cashflow$-2,976/mo
CoC ROI
-70.7%
Rent Est
$3,780/mo
Cap Rate
2.2%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-2,236/mo🏦 DSCR 25%dn: $-2,018/mo
$625,000🔒 Pro Deal
F
$625,000
5108 Legacy Oaks Dr Fl ,, Cape Coral
FL
F
29
Monthly Cashflow$-3,055/mo
CoC ROI
-68.5%
Rent Est
$3,865/mo
Cap Rate
2.4%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-2,260/mo🏦 DSCR 25%dn: $-2,029/mo
🏠
D
35
$344,500
5221 Chenault Ave
Cape Coral · 4bd/2.5ba · Single
1,834 sf · Built 1959
$-1,084
Cash Flow
-44.1%
CoC ROI
4.5%
Cap Rate
$29,499
Cash In
🏠
F
29
$329,000
17 Kepner St
Cape Coral · 3bd/2.0ba · Single
1,161 sf · Built 1959
$-1,397
Cash Flow
-59.5%
CoC ROI
3.2%
Cap Rate
$28,172
Cash In
🏘
C
36
$215,000
5323 Hansel Ave Unit E14
Cape Coral · 3bd/2.0ba · Single
1,341 sf · Built 1970
$-967
Cash Flow
-63.0%
CoC ROI
2.9%
Cap Rate
$18,410
Cash In
🏠
F
29
$509,000
4110 Forrestal Ave
Cape Coral · 4bd/4.0ba · Single
1,990 sf · Built 1983
$-2,365
Cash Flow
-65.1%
CoC ROI
2.7%
Cap Rate
$43,585
Cash In
🏠
F
29
$625,000
5108 Legacy Oaks Dr Fl ,
Cape Coral · 5bd/3.0ba · Single
2,812 sf · Built 2007
$-3,055
Cash Flow
-68.5%
CoC ROI
2.4%
Cap Rate
$53,518
Cash In
🏠
F
29
$494,500
589 Del Rio St
Cape Coral · 4bd/2.0ba · Single
1,688 sf · Built 1970
$-2,436
Cash Flow
-69.0%
CoC ROI
2.3%
Cap Rate
$42,343
Cash In
🏠
F
29
$589,900
4743 Legacy Oaks Dr
Cape Coral · 4bd/3.0ba · Single
2,751 sf · Built 2010
$-2,976
Cash Flow
-70.7%
CoC ROI
2.2%
Cap Rate
$50,512
Cash In
🏘
D
35
$140,000
5349 Hansel Ave #1
Cape Coral · 1bd/1.0ba · Single
730 sf · Built 1970
$-715
Cash Flow
-71.6%
CoC ROI
2.1%
Cap Rate
$11,988
Cash In
🏠
F
30
$514,000
332 Harbour Island Rd
Cape Coral · 3bd/2.5ba · Single
1,885 sf · Built 1971
$-2,670
Cash Flow
-72.8%
CoC ROI
2.0%
Cap Rate
$44,013
Cash In
🏘
D
32
$189,900
5441 Hansel Ave Unit J15
Cape Coral · 2bd/2.0ba · Single
981 sf · Built 1970
$-993
Cash Flow
-73.3%
CoC ROI
2.0%
Cap Rate
$16,261
Cash In
🏘
D
32
$200,000
5307 Hansel Ave Unit D8
Cape Coral · 2bd/2.0ba · Single
1,071 sf · Built 1970
🔒 Unlock Pro
—
Cash Flow
—
CoC ROI
—
Cap Rate
—
Cash In
🏘
D
32
$145,900
Unit 15H
Cape Coral · 1bd/1.0ba · Single
730 sf · Built 1970
🔒 Unlock Pro
—
Cash Flow
—
CoC ROI
—
Cap Rate
—
Cash In
🏘
D
28
$179,900
5407 Hansel Ave Unit G12
Cape Coral · 1bd/1.0ba · Single
730 sf · Built 1970
🔒 Unlock Pro
—
Cash Flow
—
CoC ROI
—
Cap Rate
—
Cash In
Property Breakdowns
D
35
5221 Chenault Ave Single
Cape Coral, FL 32839 · 4bd/2.5ba · 1,834sf · Built 1959
$344,500
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,058
Loan Amount: $338,260
Fees / MIP: $5,818
Closing Costs: $10,335
Reserves (3mo): $7,107
Total Cash Needed: $29,499
Monthly Expenses
Mortgage P&I+MIP: $2,368.85
Property Tax: $559.81
Insurance: $244.53
HOA: $0.00
Maint + CapEx: $401.91
Vacancy + Mgmt: $372.27
Total: $3,947.39/mo
Returns
Market Rent (all units): $2,864
Your Rental Income: $2,864
Cashflow: $-1,084/mo
Annual: $-13,005/yr
Cash-on-Cash ROI: -44.1%
Cap Rate: 4.5% · DSCR: 1.21x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,084/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-379/mo (vs $-1,084/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-348/mo — saves $736/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-347/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-1,811/mo
STR vs LTR
-61%
BREAKEVEN OCC
64%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
FURNITURE SETUP
Furniture: $9,700
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
🛡
LTR is safer bet
LTR: $-1,084/mo · STR: $-1,811/mo · CoC ROI: -60.9%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,863/mo
RANGE
$2,863 – $2,863
CONFIDENCE
LOW
N/A
Our estimate
$2,863/mo ✅ Inline with market
No comparable rentals found in 32839
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $17,423 | +$19,165 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$69,655)
- • Excellent reno ROI (169%)
- • Older build (1959) — high value-add potential
- • Negative cashflow ($-1,084/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,084/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
35
AI Deal Score
35/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
17 Kepner St Single
Cape Coral, FL 32839 · 3bd/2.0ba · 1,161sf · Built 1959
$329,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $11,515
Loan Amount: $323,041
Fees / MIP: $5,556
Closing Costs: $9,870
Reserves (3mo): $6,787
Total Cash Needed: $28,172
Monthly Expenses
Mortgage P&I+MIP: $2,262.27
Property Tax: $534.62
Insurance: $154.80
HOA: $0.00
Maint + CapEx: $383.84
Vacancy + Mgmt: $289.74
Total: $3,625.27/mo
Returns
Market Rent (all units): $2,229
Your Rental Income: $2,229
Cashflow: $-1,397/mo
Annual: $-16,758/yr
Cash-on-Cash ROI: -59.5%
Cap Rate: 3.2% · DSCR: 0.99x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,397/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-724/mo (vs $-1,397/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-694/mo — saves $703/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-925/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-1,914/mo
STR vs LTR
-60%
BREAKEVEN OCC
74%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-1,397/mo · STR: $-1,914/mo · CoC ROI: -70.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,228/mo
RANGE
$2,228 – $2,228
CONFIDENCE
LOW
N/A
Our estimate
$2,228/mo ✅ Inline with market
No comparable rentals found in 32839
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $11,030 | +$12,132 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$59,560)
- • Excellent reno ROI (169%)
- • Older build (1959) — high value-add potential
- • Negative cashflow ($-1,397/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,397/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
C
36
5323 Hansel Ave Unit E14 Single
Cape Coral, FL 32809 · 3bd/2.0ba · 1,341sf · Built 1970
$215,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $7,525
Loan Amount: $211,106
Fees / MIP: $3,631
Closing Costs: $6,450
Reserves (3mo): $4,435
Total Cash Needed: $18,410
Monthly Expenses
Mortgage P&I+MIP: $1,478.38
Property Tax: $349.38
Insurance: $178.80
HOA: $710.00
Maint + CapEx: $250.84
Vacancy + Mgmt: $298.98
Total: $3,266.37/mo
Returns
Market Rent (all units): $2,300
Your Rental Income: $2,300
Cashflow: $-967/mo
Annual: $-11,598/yr
Cash-on-Cash ROI: -63.0%
Cap Rate: 2.9% · DSCR: 1.56x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-967/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-527/mo (vs $-967/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-507/mo — saves $459/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-566/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-1,688/mo
STR vs LTR
-63%
BREAKEVEN OCC
71%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-967/mo · STR: $-1,688/mo · CoC ROI: -80.0%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,299/mo
RANGE
$2,299 – $2,299
CONFIDENCE
LOW
N/A
Our estimate
$2,299/mo ✅ Inline with market
No comparable rentals found in 32809
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $12,740 | +$14,013 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$62,260)
- • Excellent reno ROI (169%)
- • Older build (1970) — high value-add potential
- • Negative cashflow ($-967/mo) — poor rental hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-967/mo)
- • Low barrier to entry ($18,410 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
36
AI Deal Score
36/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
4110 Forrestal Ave Single
Cape Coral, FL 32806 · 4bd/4.0ba · 1,990sf · Built 1983
$509,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $17,815
Loan Amount: $499,781
Fees / MIP: $8,596
Closing Costs: $15,270
Reserves (3mo): $10,500
Total Cash Needed: $43,585
Monthly Expenses
Mortgage P&I+MIP: $3,499.99
Property Tax: $827.12
Insurance: $265.33
HOA: $0.00
Maint + CapEx: $593.84
Vacancy + Mgmt: $421.55
Total: $5,607.83/mo
Returns
Market Rent (all units): $3,243
Your Rental Income: $3,243
Cashflow: $-2,365/mo
Annual: $-28,382/yr
Cash-on-Cash ROI: -65.1%
Cap Rate: 2.7% · DSCR: 0.93x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,365/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,324/mo (vs $-2,365/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,278/mo — saves $1,087/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-2,008/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,239/mo
STR vs LTR
-66%
BREAKEVEN OCC
80%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
FURNITURE SETUP
Furniture: $9,700
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
🛡
LTR is safer bet
LTR: $-2,365/mo · STR: $-3,239/mo · CoC ROI: -83.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,242/mo
RANGE
$3,242 – $3,242
CONFIDENCE
LOW
N/A
Our estimate
$3,242/mo ✅ Inline with market
No comparable rentals found in 32806
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $5,472 | +$16,418 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$76,580)
- • Excellent reno ROI (183%)
- • Older build (1983) — high value-add potential
- • Negative cashflow ($-2,365/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,365/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
5108 Legacy Oaks Dr Fl , Single
Cape Coral, FL 32839 · 5bd/3.0ba · 2,812sf · Built 2007
$625,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $21,875
Loan Amount: $613,680
Fees / MIP: $10,555
Closing Costs: $18,750
Reserves (3mo): $12,893
Total Cash Needed: $53,518
Monthly Expenses
Mortgage P&I+MIP: $4,297.62
Property Tax: $1,015.62
Insurance: $374.93
HOA: $0.00
Maint + CapEx: $729.16
Vacancy + Mgmt: $502.40
Total: $6,919.75/mo
Returns
Market Rent (all units): $3,865
Your Rental Income: $3,865
Cashflow: $-3,055/mo
Annual: $-36,661/yr
Cash-on-Cash ROI: -68.5%
Cap Rate: 2.4% · DSCR: 0.90x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,055/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,777/mo (vs $-3,055/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,720/mo — saves $1,335/mo.
👥 Rent by Room
Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-2,420/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-4,578/mo
STR vs LTR
-81%
BREAKEVEN OCC
95%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460
FURNITURE SETUP
Furniture: $11,500
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250
🛡
LTR is safer bet
LTR: $-3,055/mo · STR: $-4,578/mo · CoC ROI: -98.3%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,864/mo
RANGE
$3,864 – $3,864
CONFIDENCE
LOW
N/A
Our estimate
$3,864/mo ✅ Inline with market
No comparable rentals found in 32839
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $7,733 | +$23,199 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$71,263)
- • Excellent reno ROI (200%)
- • Negative cashflow ($-3,055/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,055/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
589 Del Rio St Single
Cape Coral, FL 32839 · 4bd/2.0ba · 1,688sf · Built 1970
$494,500
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $17,308
Loan Amount: $485,543
Fees / MIP: $8,351
Closing Costs: $14,835
Reserves (3mo): $10,201
Total Cash Needed: $42,343
Monthly Expenses
Mortgage P&I+MIP: $3,400.28
Property Tax: $803.56
Insurance: $225.07
HOA: $0.00
Maint + CapEx: $576.91
Vacancy + Mgmt: $384.03
Total: $5,389.86/mo
Returns
Market Rent (all units): $2,954
Your Rental Income: $2,954
Cashflow: $-2,436/mo
Annual: $-29,229/yr
Cash-on-Cash ROI: -69.0%
Cap Rate: 2.3% · DSCR: 0.87x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,436/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,425/mo (vs $-2,436/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,380/mo — saves $1,056/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-1,790/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,059/mo
STR vs LTR
-61%
BREAKEVEN OCC
78%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
FURNITURE SETUP
Furniture: $9,700
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
🛡
LTR is safer bet
LTR: $-2,436/mo · STR: $-3,059/mo · CoC ROI: -80.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,954/mo
RANGE
$2,954 – $2,954
CONFIDENCE
LOW
N/A
Our estimate
$2,954/mo ✅ Inline with market
No comparable rentals found in 32839
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $16,036 | +$17,640 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$67,465)
- • Excellent reno ROI (169%)
- • Older build (1970) — high value-add potential
- • Negative cashflow ($-2,436/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,436/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
4743 Legacy Oaks Dr Single
Cape Coral, FL 32839 · 4bd/3.0ba · 2,751sf · Built 2010
$589,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $20,646
Loan Amount: $579,215
Fees / MIP: $9,962
Closing Costs: $17,697
Reserves (3mo): $12,169
Total Cash Needed: $50,512
Monthly Expenses
Mortgage P&I+MIP: $4,056.27
Property Tax: $958.59
Insurance: $366.80
HOA: $195.00
Maint + CapEx: $688.21
Vacancy + Mgmt: $491.43
Total: $6,756.31/mo
Returns
Market Rent (all units): $3,780
Your Rental Income: $3,780
Cashflow: $-2,976/mo
Annual: $-35,713/yr
Cash-on-Cash ROI: -70.7%
Cap Rate: 2.2% · DSCR: 0.93x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,976/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,770/mo (vs $-2,976/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,716/mo — saves $1,260/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-4,263/mo
STR vs LTR
-75%
BREAKEVEN OCC
91%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
FURNITURE SETUP
Furniture: $9,700
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
🛡
LTR is safer bet
LTR: $-2,976/mo · STR: $-4,263/mo · CoC ROI: -99.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,780/mo
RANGE
$3,780 – $3,780
CONFIDENCE
LOW
N/A
Our estimate
$3,780/mo ✅ Inline with market
No comparable rentals found in 32839
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $7,565 | +$22,696 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
| HIGH | Luxury Vinyl Plank (LVP) | $16,506 | +$31,361 | 190% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$68,348)
- • Excellent reno ROI (208%)
- • Negative cashflow ($-2,976/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,976/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
D
35
5349 Hansel Ave #1 Single
Cape Coral, FL 32809 · 1bd/1.0ba · 730sf · Built 1970
$140,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $4,900
Loan Amount: $137,464
Fees / MIP: $2,364
Closing Costs: $4,200
Reserves (3mo): $2,888
Total Cash Needed: $11,988
Monthly Expenses
Mortgage P&I+MIP: $962.67
Property Tax: $227.50
Insurance: $150.00
HOA: $393.00
Maint + CapEx: $163.34
Vacancy + Mgmt: $176.54
Total: $2,073.04/mo
Returns
Market Rent (all units): $1,358
Your Rental Income: $1,358
Cashflow: $-715/mo
Annual: $-8,580/yr
Cash-on-Cash ROI: -71.6%
Cap Rate: 2.1% · DSCR: 1.41x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-715/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-429/mo (vs $-715/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-416/mo — saves $299/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$120
OCCUPANCY
60%
GROSS / MO
$2,160
STR CASHFLOW
$-1,273/mo
STR vs LTR
-77%
BREAKEVEN OCC
86%
STR EXPENSES BREAKDOWN
Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213
FURNITURE SETUP
Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450
🛡
LTR is safer bet
LTR: $-715/mo · STR: $-1,273/mo · CoC ROI: -92.3%
🏠 RENTAL COMPS
AVG MARKET RENT
$1,358/mo
RANGE
$1,358 – $1,358
CONFIDENCE
LOW
N/A
Our estimate
$1,358/mo ✅ Inline with market
No comparable rentals found in 32809
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $6,935 | +$7,628 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$49,008)
- • Excellent reno ROI (168%)
- • Older build (1970) — high value-add potential
- • Negative cashflow ($-715/mo) — poor rental hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-715/mo)
- • Low barrier to entry ($11,988 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
35
AI Deal Score
35/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
30
332 Harbour Island Rd Single
Cape Coral, FL 32809 · 3bd/2.5ba · 1,885sf · Built 1971
$514,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $17,990
Loan Amount: $504,690
Fees / MIP: $8,680
Closing Costs: $15,420
Reserves (3mo): $10,603
Total Cash Needed: $44,013
Monthly Expenses
Mortgage P&I+MIP: $3,534.37
Property Tax: $835.25
Insurance: $251.33
HOA: $8.00
Maint + CapEx: $599.66
Vacancy + Mgmt: $382.39
Total: $5,611.01/mo
Returns
Market Rent (all units): $2,941
Your Rental Income: $2,941
Cashflow: $-2,670/mo
Annual: $-32,034/yr
Cash-on-Cash ROI: -72.8%
Cap Rate: 2.0% · DSCR: 0.83x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,670/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,618/mo (vs $-2,670/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,572/mo — saves $1,098/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-3,629/mo
STR vs LTR
-75%
BREAKEVEN OCC
99%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-2,670/mo · STR: $-3,629/mo · CoC ROI: -97.3%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,941/mo
RANGE
$2,941 – $2,941
CONFIDENCE
LOW
N/A
Our estimate
$2,941/mo ✅ Inline with market
No comparable rentals found in 32809
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $17,908 | +$19,698 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$70,420)
- • Excellent reno ROI (169%)
- • Older build (1971) — high value-add potential
- • Negative cashflow ($-2,670/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,670/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
30
AI Deal Score
30/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
D
32
5441 Hansel Ave Unit J15 Single
Cape Coral, FL 32809 · 2bd/2.0ba · 981sf · Built 1970
$189,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $6,646
Loan Amount: $186,460
Fees / MIP: $3,207
Closing Costs: $5,697
Reserves (3mo): $3,917
Total Cash Needed: $16,261
Monthly Expenses
Mortgage P&I+MIP: $1,305.79
Property Tax: $308.59
Insurance: $150.00
HOA: $534.00
Maint + CapEx: $221.55
Vacancy + Mgmt: $228.10
Total: $2,748.03/mo
Returns
Market Rent (all units): $1,755
Your Rental Income: $1,755
Cashflow: $-993/mo
Annual: $-11,920/yr
Cash-on-Cash ROI: -73.3%
Cap Rate: 2.0% · DSCR: 1.34x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-993/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-605/mo (vs $-993/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-588/mo — saves $406/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-1,559/mo
STR vs LTR
-66%
BREAKEVEN OCC
80%
STR EXPENSES BREAKDOWN
Platform fees: $87
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
FURNITURE SETUP
Furniture: $6,100
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
🛡
LTR is safer bet
LTR: $-993/mo · STR: $-1,559/mo · CoC ROI: -86.0%
🏠 RENTAL COMPS
AVG MARKET RENT
$1,754/mo
RANGE
$1,754 – $1,754
CONFIDENCE
LOW
N/A
Our estimate
$1,754/mo ✅ Inline with market
No comparable rentals found in 32809
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $9,320 | +$10,251 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$56,860)
- • Excellent reno ROI (168%)
- • Older build (1970) — high value-add potential
- • Negative cashflow ($-993/mo) — poor rental hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-993/mo)
- • Low barrier to entry ($16,261 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
32
AI Deal Score
32/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Orange County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
D
5307 Hansel Ave Unit D8 SingleFL
Cape Coral, FL 32809 · 2bd/2.0ba · 1,071sf
$200,000
Asking Price
Asking Price
D
Unit 15H SingleFL
Cape Coral, FL 32809 · 1bd/1.0ba · 730sf
$145,900
Asking Price
Asking Price
D
5407 Hansel Ave Unit G12 SingleFL
Cape Coral, FL 32809 · 1bd/1.0ba · 730sf
$179,900
Asking Price
Asking Price
SpillFeed · live
View all →AG
8d ago
🔔 did something in
AI
13d ago
📤 shared an analysis
JL
19d ago
📊 ran AI analysis on
DS
19d ago
💾 saved a deal
RB
18d ago
📊 ran AI analysis on
MA
18d ago
👀 viewed a deal in
SK
18d ago
📊 ran AI analysis on
MJ
18d ago
💾 saved a deal
IV
18d ago
📊 ran AI analysis on
JH
18d ago
👀 viewed a deal in
SR
18d ago
📊 ran AI analysis on
CM
18d ago
💾 saved a deal
SpillDeals v5 · Estimates only — verify before making offers