Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.15% first-year return on $158k initial cash invested.
-13.15%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$5,269
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,269
Total Expenses
$6,998
Mortgage P&I
64%
$3,358
Property Taxes
8%
$436
Home Insurance
5%
$240
HOA
8%
$435
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,317
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casita Bonita | $3,764 | $182 | 3 | 2 | 0.37 mi |
3 Bed/2 Bath*Pet Friendly*W/D*Pkg | $5,067 | $245 | 3 | 2 | 1.18 mi |
Boca Raton Oasis w/Heated Pool Lux Flexcation | $7,074 | $342 | 3 | 2 | 1.65 mi |
Spacious 3 Bedroom in Boca Raton (Sleeps 8) | $5,771 | $279 | 3 | 2 | 2.01 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