Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $164k initial cash invested.
-8.78%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$5,668
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,668
Total Expenses
$6,866
Mortgage P&I
59%
$3,354
Property Taxes
10%
$558
Home Insurance
4%
$233
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,417
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury home by Miami Int Airport | $4,490 | $246 | 4 | 3 | 1.95 mi |
Spacious 4 Bedroom Vacation Home With Pool | $5,767 | $316 | 4 | 2.5 | 1.42 mi |
Miami home 4 bdrm 2 bath w/Pool & Fish Pond | $5,347 | $293 | 4 | 2 | 0.52 mi |
Luxurious Tropical Private Oasis by Mia Airport | $5,968 | $327 | 3 | 2 | 1.2 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