Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $54,567 initial cash invested.
-7.65%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$1,824
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,567
Downpayment
20%
$40,540
Closing costs
1%
$2,027
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$1,824
Total Expenses
$2,172
Mortgage P&I
56%
$1,028
Property Taxes
11%
$201
Home Insurance
4%
$67
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Our Little C&S Airbnb Paradise | $3,247 | $175 | 2 | 1 | 1.55 mi |
2Br Peaceful Get Away, 20 Mins From Beach | $2,579 | $139 | 2 | 1 | 1.85 mi |
Sunny Palm Bay Retreat - 20 min from Beach/Lagoon | $1,651 | $89 | 2 | 1 | 1.1 mi |
Home, studio in Palm bay Florida | $1,429 | $77 | 2 | 1 | 1.28 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