Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.22% first-year return on $185k initial cash invested.
-5.22%
Cash On Cash
4.88%
Cap Rate
0.86
DSCR
$7,031
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,664
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,031
Total Expenses
$7,836
Mortgage P&I
52%
$3,640
Property Taxes
8%
$545
Home Insurance
4%
$276
HOA
0%
$0
Property Management
15%
$1,055
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Get-Away 3B/2B near Boca Raton FL | $5,153 | $242 | 4 | 2 | 1.39 mi |
Lux 4 bedroom home on lake with pool! | $6,813 | $320 | 4 | 3 | 0.7 mi |
Modern House Heated Pool Gourmet Kitchen Pets | $10,284 | $483 | 4 | 3 | 0.1 mi |
There’s no other place you would want to be! | $5,174 | $243 | 4 | 2 | 2.05 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