Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $190k initial cash invested.
-14.05%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$6,512
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,210
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,512
Total Expenses
$8,741
Mortgage P&I
65%
$4,260
Property Taxes
15%
$977
Home Insurance
6%
$379
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,628
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Retreat/Salt Heated Pool/XMAS & NY are Available! | $10,539 | $495 | 3 | 2 | 0.54 mi |
Delray Oasis with pool. 2 mi to Atlantic/Beach | $9,986 | $469 | 3 | 2 | 0.71 mi |
Coconut Canal Hideout | Waterfront Private Oasis | $17,970 | $844 | 3 | 2 | 0.82 mi |
Splash, Sun & Fun • Heated Pool Near Beach | $7,218 | $339 | 3 | 2 | 0.02 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