Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.1% first-year return on $106k initial cash invested.
-4.1%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$4,769
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,060
Closing costs
1%
$4,203
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,769
Total Expenses
$5,132
Mortgage P&I
43%
$2,071
Property Taxes
13%
$622
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish 3BR Haven —Minutes to Beach & Downtown FTL | $7,177 | $363 | 3 | 1 | 0.23 mi |
Authentic Villa Fort Lauderdale with pool | $6,426 | $325 | 3 | 3 | 0.79 mi |
Tropical Villa:Heated Pool&Games-Close to Las Olas | $5,773 | $292 | 3 | 2 | 0.79 mi |
AQUAOASIS🏝PRIVATE🏘W/POOL🏖HOTTUB_NEAR☀️BEACH🌊LASOLAS | $7,592 | $384 | 3 | 2 | 0.82 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