Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $249k initial cash invested.
-19.1%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$6,953
Rent
-$3,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,978
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,953
Total Expenses
$10,908
Mortgage P&I
81%
$5,617
Property Taxes
20%
$1,394
Home Insurance
8%
$560
HOA
0%
$0
Property Management
15%
$1,043
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heated Pool | Las Olas | Near Beach | Mermaid Key | $9,273 | $469 | 3 | 3 | 0.13 mi |
Waterfront home walking distance to Las Olas/Beach | $14,057 | $711 | 3 | 3 | 0.3 mi |
Relax in Style. Walk to Ft Lauderdale Beach & World Class shops at Las Olas Blvd | $13,938 | $705 | 3 | 3 | 0.51 mi |
Centrally Located | Heated pool | Oasis Key | $10,044 | $508 | 3 | 3 | 0.59 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