Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $224k initial cash invested.
-6.15%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$8,496
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,496 income − $9,646 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$8,496
Total Expenses
$9,646
Mortgage P&I
52%
$4,442
Property Taxes
10%
$812
Home Insurance
4%
$314
HOA
0%
$0
Property Management
15%
$1,274
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,124
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Black & White Luxury Stay | $3,309 | $147 | 2 | 1 | 0.25 mi |
Private 2 Bedrooms & 1 Bathroom in Miami c4yc5 | $2,611 | $116 | 2 | 1 | 0.62 mi |
Urban Escapes Holidays | $4,749 | $211 | 2 | 2 | 0.48 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