Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $196k initial cash invested.
-20.9%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$3,536
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$6,955
Mortgage P&I
117%
$4,134
Property Taxes
16%
$576
Home Insurance
8%
$297
HOA
7%
$252
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely 3/2 pool home on the lake | $6,176 | $376 | 3 | 2 | 0.46 mi |
5 Mi to Beach: Jupiter Townhome w/ Pool Access | $4,747 | $289 | 3 | 2.5 | 0.7 mi |
Intimate Tropical Retreat🌞🌴Remodeled Home⛳️🏊🏼♀️Private Pool/Yard🏡🚘2Garage | $3,893 | $237 | 3 | 2 | 0.4 mi |
Sunny Jupiter Villa | $3,334 | $203 | 2 | 2 | 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