Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $204k initial cash invested.
-10.1%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,454
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $7,169 expenses = $1,715 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$5,454
Total Expenses
$7,169
Mortgage P&I
73%
$3,956
Property Taxes
6%
$315
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3/2 Home Near Wynwood, Downtown & MIA | $4,199 | $234 | 3 | 2 | 0.15 mi |
3BR Miami Oasis | 10 Mins to MIA Airport | $5,922 | $330 | 3 | 2 | 0.23 mi |
Beautiful & Central Cozy Home! | $3,553 | $198 | 3 | 2 | 0.24 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