Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.6% first-year return on $169k initial cash invested.
-7.6%
Cash On Cash
4.24%
Cap Rate
0.74
DSCR
$5,717
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,717
Total Expenses
$6,787
Mortgage P&I
57%
$3,277
Property Taxes
8%
$470
Home Insurance
4%
$242
HOA
1%
$53
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,429
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Get-Away 3B/2B near Boca Raton FL | $4,490 | $242 | 4 | 2 | 1.88 mi |
Luxurious 4-Bedroom House with Pool | $5,659 | $305 | 4 | 2 | 2.02 mi |
Lux 4 bedroom home on lake with pool! | $5,937 | $320 | 4 | 3 | 1.24 mi |
LUXE 5-Star Resort, Private Yard + high speed WiFi | $2,134 | $115 | 3 | 2 | 1.78 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