Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $233k initial cash invested.
-17.73%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,335
Rent
-$3,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$199k
Closing costs
1%
$9,971
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,335
Total Expenses
$8,783
Mortgage P&I
94%
$5,029
Property Taxes
9%
$454
Home Insurance
7%
$357
HOA
7%
$383
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Oasis Retreat Heated Salt pool/Hot tub | $7,058 | $357 | 4 | 2 | 1.78 mi |
Casa Boca – Relaxing Florida Escape w/Heated Pool | $6,999 | $354 | 4 | 2 | 1.84 mi |
Private Boca Paradise Heated Pool Quiet Area | $6,346 | $321 | 3 | 3 | 2.09 mi |
270A • 3BR Family Stay Near Evert | $6,149 | $311 | 3 | 2 | 0.52 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