Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $245k initial cash invested.
-12.89%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$6,587
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,587
Total Expenses
$9,213
Mortgage P&I
78%
$5,157
Property Taxes
8%
$527
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$988
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,647
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cherry Blossom Garden | $2,591 | $167 | 4 | 3.5 | 0.52 mi |
Miami Getaway Heated Pool Villa | Mini Golf | BBQ | $10,362 | $668 | 4 | 3.5 | 0.8 mi |
*Entire House South of Kendall, North of FL Keys* | $3,707 | $239 | 4 | 2 | 0.7 mi |
Villa Zafari Scape | $7,508 | $484 | 5 | 3 | 0.71 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