Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.74% first-year return on $939k initial cash invested.
-27.74%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$7,421
Rent
-$21,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$939k
Downpayment
20%
$871k
Closing costs
1%
$43,565
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,421
Total Expenses
$29,122
Mortgage P&I
293%
$21,725
Property Taxes
30%
$2,260
Home Insurance
21%
$1,575
HOA
0%
$0
Property Management
15%
$1,113
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,855
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Hibiscus | $10,269 | $637 | 4 | 4 | 1.25 mi |
Danselis Farm | $7,706 | $478 | 4 | 4 | 3.04 mi |
Paradise in West Miami · Spacious Retreat | $5,836 | $362 | 4 | 3.5 | 3.62 mi |
Beautiful Spacious 4 Bedroom Heated Pool | $5,546 | $344 | 4 | 3 | 2.6 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