Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.06% first-year return on $186k initial cash invested.
-6.06%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$8,228
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,228
Total Expenses
$9,165
Mortgage P&I
48%
$3,908
Property Taxes
13%
$1,038
Home Insurance
3%
$270
HOA
0%
$0
Property Management
15%
$1,234
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,057
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Near Beach & Airport, HeatedPool&Kayaks | $11,520 | $505 | 4 | 2 | 0.5 mi |
2152 Peaceful Home in Pompano | by Brampton Park | $13,323 | $584 | 4 | 2 | 0.73 mi |
Waterfront | Boat Rental | Heated Pool | Sleeps 10 | $13,596 | $596 | 4 | 2 | 0.76 mi |
Palm Harbor! 3mi BEACH+HTD POOL+Kayak+BOAT Rental! | $11,406 | $500 | 4 | 2.5 | 0.47 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