Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.84% first-year return on $96,750 initial cash invested.
2.84%
Cash On Cash
7.21%
Cap Rate
1.22
DSCR
$4,364
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$4,135
Mortgage P&I
42%
$1,848
Property Taxes
1%
$60
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to your wonderful home!. | $3,928 | $205 | 3 | 2 | 0.16 mi |
Palmitas Hollywood The Gateway Home | $4,791 | $250 | 3 | 2 | 0.36 mi |
Cozy home centrally located near Hollywood beach | $4,177 | $218 | 3 | 2 | 0.36 mi |
Hallendale beach house | $4,522 | $236 | 3 | 2 | 0.4 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