Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $144k initial cash invested.
-10.77%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$4,970
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,985
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$6,259
Mortgage P&I
58%
$2,881
Property Taxes
14%
$715
Home Insurance
4%
$210
HOA
1%
$67
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Oasis with Pool, 3 miles from WEF. | $5,053 | $213 | 3 | 2 | 0.66 mi |
Villa 10 mins to WEF | Fenced Yard | Pet Friendly | $7,782 | $328 | 3 | 2 | 0.69 mi |
Wellington home with movie theater for the family. | $3,440 | $145 | 3 | 2 | 0.74 mi |
THREE OAKS | $7,212 | $304 | 3 | 2 | 0.2 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