Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.44% first-year return on $112k initial cash invested.
-5.44%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$4,653
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$5,163
Mortgage P&I
48%
$2,216
Property Taxes
12%
$556
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Princeton Getaway | $9,881 | $439 | 3 | 2.5 | 1.81 mi |
Miami Relax | Heated Pool | Family Getaway. | $8,238 | $366 | 3 | 2 | 1.62 mi |
Miami Retreat w/ Private Heated Pool & Yard | $8,283 | $368 | 3 | 2 | 1.83 mi |
Heated Pool/Jacuzzi Paradise: Cozy Miami Retreat | $7,428 | $330 | 3 | 2 | 1.96 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