Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $186k initial cash invested.
-13.23%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$6,460
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$155k
Closing costs
1%
$7,736
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,460
Total Expenses
$8,515
Mortgage P&I
60%
$3,861
Property Taxes
16%
$1,010
Home Insurance
4%
$271
HOA
4%
$273
Property Management
15%
$969
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,615
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Tropical Living - 4BR w Backyard Pool Oasis | $7,699 | $429 | 4 | 3 | 3.5 mi |
Beautiful Vacation home w/ Pool | $7,214 | $402 | 4 | 3 | 4.06 mi |
Miami Paradise: 4BR Home with Private Pool | $8,722 | $486 | 4 | 3 | 4.08 mi |
Your Sanctuary awaits you with Heated Pool | $9,834 | $548 | 4 | 2 | 4.1 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