Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.5% first-year return on $33,601 initial cash invested.
-2.5%
Cash On Cash
6.38%
Cap Rate
1.01
DSCR
$2,060
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,130 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,601
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,060
Total Expenses
$2,130
Mortgage P&I
41%
$838
Property Taxes
13%
$264
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Living Well Tranquility King & Queen | $2,081 | $114 | 2 | 1 | 0.67 mi |
Whole House - Comfy and Cozy Old Gem. Owner onsite | $2,135 | $117 | 2 | 1 | 0.27 mi |
Cozy 2 bedroom home near FLL airport and shopping | $2,008 | $110 | 2 | 1 | 0.3 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