Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.13% first-year return on $291k initial cash invested.
-26.13%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$4,213
Rent
-$6,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,213 income − $10,548 expenses = $6,335 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$266k
Closing costs
1%
$13,282
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,213
Total Expenses
$10,548
Mortgage P&I
168%
$7,062
Property Taxes
35%
$1,459
Home Insurance
0%
$4
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Mizner Boca Raton | $7,692 | $436 | 3 | 2 | 0.33 mi |
Boca Gem: Pool, 3BR · Near Beach & Mizner Park | $6,863 | $389 | 3 | 2 | 0.64 mi |
3BR Home + Pool+Near Beaches! Boca Raton Retreat | $5,610 | $318 | 3 | 2 | 0.64 mi |
Perfect vacation home with pool and walk to beach | $9,015 | $511 | 3 | 2 | 0.68 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