Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.23% first-year return on $123k initial cash invested.
-7.23%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$4,444
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $5,182 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$93,860
Closing costs
1%
$4,693
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,444
Total Expenses
$5,182
Mortgage P&I
53%
$2,367
Property Taxes
11%
$510
Home Insurance
4%
$171
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
It’s 5 o’clock somewhere ! | $5,637 | $261 | 4 | 2 | 0.28 mi |
The Garden House | $4,384 | $203 | 4 | 2 | 0.35 mi |
Vero Oasis W/ Pool & Hot-tub, Minutes to Beaches! | $4,859 | $225 | 4 | 2 | 0.39 mi |
Heated Pool w/ No Fee! Vero Beach Oasis Near Ocean | $7,083 | $328 | 4 | 3 | 0.53 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