Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $179k initial cash invested.
-12.15%
Cash On Cash
3.06%
Cap Rate
0.54
DSCR
$4,638
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,638
Total Expenses
$6,448
Mortgage P&I
75%
$3,501
Property Taxes
10%
$453
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House 4/2.5 w/pool near Palm B Polo & Country Club | $6,047 | $355 | 4 | 2.5 | 1.18 mi |
Heart of Palm Beach Cty! Spacious 4 Bedroom | $2,146 | $126 | 4 | 2.5 | 1.93 mi |
Luxe Palm beach with Pool and hot tub | $7,341 | $431 | 4 | 2 | 1.75 mi |
3BR Pool Home on Golf Course+ Huge Yard & Games! | $4,837 | $284 | 3 | 2 | 0.1 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