Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.27% first-year return on $266k initial cash invested.
-14.27%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$7,354
Rent
-$3,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,354
Total Expenses
$10,512
Mortgage P&I
77%
$5,648
Property Taxes
13%
$933
Home Insurance
5%
$402
HOA
0%
$0
Property Management
15%
$1,103
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,838
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Miami Oasis: Spacious 4-Bedroom Home with Pool | $5,922 | $354 | 4 | 3 | 0.34 mi |
Canalfront Pool • Family Escape • Near MIA | $6,759 | $404 | 4 | 3 | 0.36 mi |
Terramar Villa- Luxury near Doral & MIA | $10,874 | $650 | 4 | 3 | 0.74 mi |
Retro Chic Retreat-Heated Pool- PingPong Table | $6,943 | $415 | 4 | 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