Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $198k initial cash invested.
-16.78%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$5,672
Rent
-$2,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,672
Total Expenses
$8,445
Mortgage P&I
71%
$4,038
Property Taxes
22%
$1,227
Home Insurance
5%
$290
HOA
3%
$167
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Sanctuary awaits you with Heated Pool | $11,500 | $556 | 4 | 2 | 2.15 mi |
Spacious, Private House near Miami & Ft Lauderdale | $6,743 | $326 | 4 | 3.5 | 3.62 mi |
Spacious Gated Home w/ Pool + RV/Boat Space | $8,894 | $430 | 4 | 4 | 3.74 mi |
Dream Vacation House In Pembroke Pines with heated pool | $5,853 | $283 | 4 | 2 | 1.72 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