Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.57% first-year return on $284k initial cash invested.
-17.57%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$7,231
Rent
-$4,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$248k
Closing costs
1%
$12,388
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,231
Total Expenses
$11,391
Mortgage P&I
85%
$6,178
Property Taxes
17%
$1,238
Home Insurance
6%
$455
HOA
1%
$49
Property Management
15%
$1,085
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
FIFA Perfect | Family Friendly Neighborhood | $9,912 | $459 | 4 | 3 | 1.89 mi |
Modern Home with Heated Pool. Flexible Check In. | $6,004 | $278 | 4 | 3 | 1.81 mi |
Private Pool • Sleeps 10 • Near FLL & Beach | $8,379 | $388 | 4 | 2 | 1.5 mi |
Sunny Paradise w/ Saltwater Pool | Hot Tub | Grill | $7,148 | $331 | 4 | 2 | 1.63 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