Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $157k initial cash invested.
-21.05%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,723
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$5,476
Mortgage P&I
123%
$3,337
Property Taxes
18%
$500
Home Insurance
8%
$228
HOA
4%
$104
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
LUXURY home mins to HARD ROCK STADIUM/CASINO/MALLS | $3,511 | $156 | 3 | 2 | 0.19 mi |
Beautiful Miramar Home! | $2,093 | $93 | 3 | 2 | 0.36 mi |
Casa Boutique 15 min to hard rock & Sawgrass Mall | $3,601 | $160 | 2 | 2 | 0.44 mi |
Landing | Chic 2BD, Gym, Clubhouse | $4,142 | $184 | 2 | 2 | 0.51 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