Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $258k initial cash invested.
-25.32%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,231
Rent
-$5,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$234k
Closing costs
1%
$11,707
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$5,231
Total Expenses
$10,671
Mortgage P&I
112%
$5,838
Property Taxes
36%
$1,885
Home Insurance
8%
$437
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Heated Pool, Tiki Bar, Beach Close | $8,271 | $383 | 2 | 2 | 0 mi |
Enjoy Heated Pool/Jacuzzi Canal Oasis In Paradise! | $9,524 | $441 | 2 | 2 | 0.15 mi |
Kayaks, Games & Fishing For Family Near Beach! | $8,098 | $375 | 2 | 2 | 0.38 mi |
Nice Home in Pompano w Pool. 3D tour via inquiry | $5,680 | $263 | 2 | 2 | 0.5 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