Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.59% first-year return on $171k initial cash invested.
-16.59%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$3,940
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$6,306
Mortgage P&I
88%
$3,462
Property Taxes
14%
$547
Home Insurance
6%
$255
HOA
4%
$150
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 3 bedroom close to stadium | $5,108 | $311 | 3 | 2 | 2.36 mi |
Luxury 6 bed 2.5 Bath/Entertainment pool area | $7,753 | $472 | 3 | 2.5 | 2.47 mi |
Family Paradise has entertainment for everyone in the property it's cozy & fun! | $5,256 | $320 | 3 | 2 | 0.97 mi |
Miami Family Paradise | $4,813 | $293 | 3 | 2 | 1.19 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