Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $409k initial cash invested.
-24.19%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$6,796
Rent
-$8,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$367k
Closing costs
1%
$18,357
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,796
Total Expenses
$15,050
Mortgage P&I
135%
$9,154
Property Taxes
19%
$1,298
Home Insurance
10%
$681
HOA
10%
$655
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,699
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
JUPITER FARMS TIKI PARADISE! Private 2+acres, heated pool, Butterfly garden. | $12,635 | $681 | 4 | 3 | 2.34 mi |
Private Living in the Estates | $4,917 | $265 | 4 | 4 | 1.26 mi |
Coastal Compound - Pool, Hot Tub, Private Backyard | $7,255 | $391 | 4 | 3 | 2.39 mi |
Whispering Woods - Wake Up To The Sounds Of Nature | $6,902 | $372 | 3 | 3 | 1.85 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