Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $260k initial cash invested.
-21.9%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$5,655
Rent
-$4,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,540
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,655
Total Expenses
$10,407
Mortgage P&I
104%
$5,904
Property Taxes
24%
$1,369
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Spacious villa near Fll airport and beach | $8,312 | $427 | 3 | 2 | 0.72 mi |
Waterfront Villa Fort Lauderdale, FL | $10,201 | $524 | 3 | 3 | 0.54 mi |
Seaside Retreat. Heated Pool/BBQ. Tiki Bar | $6,463 | $332 | 3 | 2 | 0.31 mi |
The Dockside Getaway | $8,118 | $417 | 3 | 2 | 0.37 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