Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $201k initial cash invested.
-15.9%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$6,060
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$169k
Closing costs
1%
$8,449
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,060
Total Expenses
$8,729
Mortgage P&I
71%
$4,288
Property Taxes
18%
$1,100
Home Insurance
5%
$296
HOA
2%
$137
Property Management
15%
$909
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,515
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Sanctuary awaits you with Heated Pool | $11,334 | $548 | 4 | 2 | 1.81 mi |
Spacious, Private House near Miami & Ft Lauderdale | $6,722 | $325 | 4 | 3.5 | 3.31 mi |
Dream Vacation House In Pembroke Pines with heated pool | $5,771 | $279 | 4 | 2 | 1.63 mi |
Nice Country Home in the city | $5,771 | $279 | 3 | 3 | 3.72 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