Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $354k initial cash invested.
-19.22%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$6,994
Rent
-$5,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,994
Total Expenses
$12,660
Mortgage P&I
119%
$8,297
Property Taxes
6%
$446
Home Insurance
8%
$560
HOA
0%
$0
Property Management
15%
$1,049
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Easygoing Coastal Getaway Pool & Waterfront Patio | $6,384 | $318 | 3 | 2 | 0.1 mi |
Intracoastal Villa in Pompano Beach with Hot Tub | $5,782 | $288 | 3 | 2 | 0.14 mi |
Spectacular Waterfront for12! Tiki, Pool & Hot Tub | $11,664 | $581 | 3 | 2 | 0.16 mi |
Pompano Beach Home on Intracoastal Canal | $7,086 | $353 | 3 | 2 | 0.17 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