Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.29% first-year return on $125k initial cash invested.
0.29%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$4,954
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$96,140
Closing costs
1%
$4,807
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,954
Total Expenses
$4,924
Mortgage P&I
48%
$2,370
Property Taxes
0%
$4
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BD w/ Heated Pool, Game Room & BBQ | Beach Nearby | $7,366 | $397 | 4 | 2 | 0.47 mi |
FamilyVilla with HeatedPool & Game Room|Near Beach | $6,012 | $324 | 3 | 2 | 0.04 mi |
Modern House - Las Olas 10 minutes | $4,676 | $252 | 3 | 2 | 0.73 mi |
Funhouse – Pool Table, Games & South Florida Sun!" | $5,028 | $271 | 3 | 2 | 0.76 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