Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.07% first-year return on $92,229 initial cash invested.
26.07%
Cash On Cash
14.41%
Cap Rate
2.43
DSCR
$7,335
Rent
$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$7,335
Total Expenses
$5,331
Mortgage P&I
22%
$1,605
Property Taxes
1%
$92
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$1,100
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,834
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beach Bliss | *1.5 Miles to Beach* Shops & More | $6,229 | $320 | 4 | 2 | 0.63 mi |
Fish, Swim & Relax Poolside! Deerfield Beach Oasis | $7,105 | $365 | 4 | 2 | 0.72 mi |
Poolside Retreat 4 Bedroom w Foosball & Ping Pong | $6,541 | $336 | 4 | 2 | 0.74 mi |
Casa Oasis w/Pool in Costal Town! Managed by BNR V | $6,852 | $352 | 4 | 3 | 0.7 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