Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.48% first-year return on $44,978 initial cash invested.
-0.48%
Cash On Cash
7.09%
Cap Rate
1.18
DSCR
$3,295
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,978
Downpayment
20%
$25,693
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,295
Total Expenses
$3,313
Mortgage P&I
20%
$645
Property Taxes
33%
$1,084
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Lakeview 3-BR Oasis with Pool & Spa | $5,475 | $360 | 3 | 2.5 | 0.8 mi |
Villa en Floride | $3,437 | $226 | 3 | 2 | 0.48 mi |
Home in Deerfield Beach | $3,437 | $226 | 3 | 2 | 0.8 mi |
2BR Retreat with Spa&Garden | $4,304 | $283 | 2 | 2 | 0.81 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