Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $264k initial cash invested.
-17.59%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$6,046
Rent
-$3,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$228k
Closing costs
1%
$11,420
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,046
Total Expenses
$9,914
Mortgage P&I
97%
$5,843
Property Taxes
12%
$748
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villa Sunshine - Luxury Home, Heated Pool | $9,082 | $409 | 3 | 3 | 0.82 mi |
Entire house, 10 minute from beach | $5,951 | $268 | 3 | 2.5 | 0.78 mi |
3 Miles to Beach- East Boca Free WIFI- Screened-in Heated Pool- Sleeps up to 6 | $7,616 | $343 | 3 | 2 | 0.3 mi |
Private Oasis with Heated Pool close to the Beach | $6,040 | $272 | 3 | 2 | 0.52 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