Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.18% first-year return on $218k initial cash invested.
-3.18%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$10,138
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$185k
Closing costs
1%
$9,241
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$10,138
Total Expenses
$10,715
Mortgage P&I
45%
$4,557
Property Taxes
9%
$955
Home Insurance
3%
$336
HOA
0%
$0
Property Management
15%
$1,521
CapEx
4%
$406
Vacancy
0%
$0
Maintenance
4%
$406
Other
25%
$2,534
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakefront Lux Villa w/ Games, Spa, BBQ, Pool & Fun | $11,577 | $692 | 4 | 3 | 0.8 mi |
The Miami Villa | Star Wars Game Room | Golf, Pool | $7,177 | $429 | 4 | 3 | 0.65 mi |
Trendy Miami Deco Haus l Content-Friendly Villa | $15,274 | $913 | 5 | 3 | 0.43 mi |
Luxe Miami Villa 5BR Sleep 12 with Pool & Spa | $12,697 | $759 | 5 | 4 | 0.57 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