Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $161k initial cash invested.
-10.09%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$5,456
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$131k
Closing costs
1%
$6,540
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,456
Total Expenses
$6,812
Mortgage P&I
60%
$3,256
Property Taxes
15%
$840
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4 Bedroom Vacation Home With Pool | $6,920 | $316 | 4 | 2.5 | 0.6 mi |
Miami home 4 bdrm 2 bath w/Pool & Fish Pond | $6,417 | $293 | 4 | 2 | 0.45 mi |
Beachy 4BR Retreat w/ Patio – Central Hialeah | $6,263 | $286 | 4 | 2 | 1.73 mi |
Casita Colado Inn | $3,679 | $168 | 3 | 2 | 0.22 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