Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $213k initial cash invested.
-14.26%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$5,345
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,345
Total Expenses
$7,877
Mortgage P&I
82%
$4,381
Property Taxes
12%
$615
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Jupiter farms Log cabin. (3 Bed / 2 Bath) | $3,432 | $182 | 3 | 2 | 0.26 mi |
Jupiter Gem- Heated Pool/ Outdoor Oasis w/Kitchen | $9,391 | $498 | 4 | 3 | 1.26 mi |
Dream Stay: 15 Min to Beach | $4,375 | $232 | 3 | 2 | 0.46 mi |
3br/2ba Country Escape w/ Nature Trails & Kayaking | $5,431 | $288 | 3 | 2 | 1.49 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