Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.08% first-year return on $174k initial cash invested.
-11.08%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$5,390
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,390
Total Expenses
$6,994
Mortgage P&I
70%
$3,762
Property Taxes
7%
$375
Home Insurance
5%
$269
HOA
0%
$0
Property Management
15%
$808
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,348
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Caribbean Cove of Deerfield Beach "South Florida" | $3,242 | $164 | 3 | 2 | 1.83 mi |
Treasure Cove Beach Home, 1.4 miles to the beach | $3,915 | $198 | 3 | 2 | 1.99 mi |
Home w/pool by PMI unit DFS | $3,915 | $198 | 3 | 2 | 2.06 mi |
Comfortable home with fenced yard 3BR/1bath | $3,954 | $200 | 3 | 1 | 1.75 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