Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $215k initial cash invested.
-12.49%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$6,322
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,358
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,322
Total Expenses
$8,554
Mortgage P&I
72%
$4,557
Property Taxes
9%
$553
Home Insurance
5%
$343
HOA
1%
$67
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,580
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unique Waterfront 3/2.5 Home. Heated Pool/Boat Dock. Nice to Fish! Location 👌 | $7,069 | $381 | 3 | 2.5 | 0.43 mi |
Jupiter Sunshine, 3 BR w/ Pool! | $6,179 | $333 | 3 | 2 | 0.31 mi |
Luxury Coastal Cottage w/ Heated Pool Jupiter FL | $7,514 | $405 | 3 | 2 | 0.39 mi |
Home w/ Large Heated Pool 3/2+den 3 miles to Beach | $6,846 | $369 | 3 | 2 | 0.55 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