Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.63% first-year return on $139k initial cash invested.
4.63%
Cash On Cash
7.69%
Cap Rate
1.3
DSCR
$6,887
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$109k
Closing costs
1%
$5,458
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,887
Total Expenses
$6,352
Mortgage P&I
39%
$2,689
Property Taxes
2%
$162
Home Insurance
3%
$196
HOA
0%
$0
Property Management
15%
$1,033
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Las Olas Getaway | Pool, BBQ, & Game Room | $9,075 | $459 | 4 | 2 | 0.14 mi |
Waterfront House Cozy Bar Area and Arcade Games | $7,394 | $374 | 4 | 2 | 0.67 mi |
Downtown Fort Lauderdale and Beaches-2401 | $5,457 | $276 | 4 | 2 | 0.69 mi |
*Lauderdale-By-The-Sea*4bed/2bath | $4,883 | $247 | 4 | 2 | 0.71 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