Unlock all features! Tap here to upgrade
1350 W Terra Mar Drive, Pompano Beach, FL 33062
3 beds • 3 baths • 2977 sqft
$1,575,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.55% first-year return on $349k initial cash invested.
-21.55%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$6,482
Rent
-$6,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,482
Total Expenses
$12,746
Mortgage P&I
126%
$8,172
Property Taxes
14%
$913
Home Insurance
9%
$551
HOA
0%
$0
Property Management
15%
$972
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Island Home w. Beach Access & Pool • A+ | $5,962 | $297 | 3 | 3 | 0.16 mi |
Walk to Private Beach | Swim Spa | Bikes | BBQ | $5,601 | $279 | 3 | 2.5 | 0.27 mi |
Newly renovated 3 bedrooms near the beach/hot tube | $6,585 | $328 | 3 | 2.5 | 0.65 mi |
Beautiful condo only 0.9 miles from Pompano beach! | $6,384 | $318 | 3 | 2.5 | 0.69 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