Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $210k initial cash invested.
-16.07%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$6,575
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,157
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,575
Total Expenses
$9,391
Mortgage P&I
69%
$4,566
Property Taxes
19%
$1,275
Home Insurance
6%
$394
HOA
0%
$0
Property Management
15%
$986
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,644
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dow Street By the Sea | $6,068 | $350 | 3 | 2 | 0.17 mi |
7 beds Walk 2 BEACH | Great for Families & Groups | $5,825 | $336 | 3 | 2 | 0.27 mi |
Beach Family Tiki Villa Walk to Beach Heated Pool | $7,975 | $460 | 3 | 2 | 0.31 mi |
Pompano Beach Bungalow - Hot Tub | $7,108 | $410 | 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