Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.24% first-year return on $124k initial cash invested.
-4.24%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$5,508
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,100
Closing costs
1%
$4,755
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,508
Total Expenses
$5,946
Mortgage P&I
43%
$2,343
Property Taxes
14%
$792
Home Insurance
3%
$168
HOA
0%
$0
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,377
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New house in Hollywood fl/15 minute from the beach | $5,548 | $304 | 4 | 2 | 0.14 mi |
Azure Palms 4Bed/2Bath W/Pool | $7,574 | $415 | 4 | 2 | 0.21 mi |
Amazing 4/2 Pool Home in Hollywood FLL-MIA | $7,574 | $415 | 4 | 2 | 0.42 mi |
4 Bdrm Cozy & Spacious Home minutes from Hard Rock | $3,194 | $175 | 4 | 2 | 0.56 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