Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $196k initial cash invested.
-13.61%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$6,228
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,487
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,228
Total Expenses
$8,453
Mortgage P&I
65%
$4,031
Property Taxes
18%
$1,123
Home Insurance
5%
$310
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,557
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool, Bar & Games | Ft Lauderdale Home | Sleeps 12 | $8,108 | $437 | 3 | 2 | 0.74 mi |
3BR Paradise Escape Featuring Saltwater Pool & BBQ | $6,086 | $328 | 3 | 2 | 0.78 mi |
Beaches, Casino, Cruises, Private Pool, Backyard | $4,657 | $251 | 3 | 2 | 0.62 mi |
Amazing 3Bd Home Private Heated-Pool. Fence Yard | $7,032 | $379 | 3 | 1.5 | 0.28 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