Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $411k initial cash invested.
-25.36%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$5,642
Rent
-$8,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$374k
Closing costs
1%
$18,703
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$14,324
Mortgage P&I
165%
$9,327
Property Taxes
28%
$1,589
Home Insurance
12%
$700
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tropical private retreat, heated pool, bocce court | $9,521 | $423 | 3 | 2 | 2.31 mi |
Luxe, Private Cabin - Hot Tub, Sauna, Playground! | $6,055 | $269 | 3 | 2 | 1.15 mi |
Paradise Farm House with Pool on acer in Jupiter | $6,392 | $284 | 3 | 2 | 2.07 mi |
Dream Stay: 15 Min to Beach | $5,222 | $232 | 3 | 2 | 2.19 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