Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.16% first-year return on $267k initial cash invested.
-25.16%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,871
Rent
-$5,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,871
Total Expenses
$10,462
Mortgage P&I
124%
$6,035
Property Taxes
26%
$1,276
Home Insurance
8%
$385
HOA
9%
$427
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Snowbird Paradise at Jupiter's Upscale Bluffs, By Beach, 3/2 Sleeps 4-6 | $9,510 | $481 | 3 | 2 | 1.9 mi |
PoshPadz Villa Oceana-Hot tub, HUGE Pool, Beach | $10,558 | $534 | 3 | 2 | 2.21 mi |
POSHPADZ Hot Tub, Tropical Pool, Pool Floats, 3 Bedrooms, BBQ, Minutes to Beach | $10,637 | $538 | 3 | 2 | 2.21 mi |
Gated 3bed/3bath townhome w/pool | $4,883 | $247 | 3 | 3 | 1.73 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