Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.5% first-year return on $157k initial cash invested.
-11.5%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$4,783
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,783
Total Expenses
$6,288
Mortgage P&I
70%
$3,341
Property Taxes
8%
$374
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3br/2ba Country Escape w/ Nature Trails & Kayaking | $4,868 | $291 | 3 | 2 | 0.44 mi |
Dream Stay: 15 Min to Beach | $4,099 | $245 | 3 | 2 | 1.07 mi |
Paradise Farm House with Pool on acer in Jupiter | $4,935 | $295 | 3 | 2 | 1.25 mi |
Charming Jupiter farms Log cabin. (3 Bed / 2 Bath) | $3,045 | $182 | 3 | 2 | 1.5 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