Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.69% first-year return on $186k initial cash invested.
-9.69%
Cash On Cash
3.8%
Cap Rate
0.67
DSCR
$6,946
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,946
Total Expenses
$8,445
Mortgage P&I
53%
$3,657
Property Taxes
17%
$1,174
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,042
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,736
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR/3BA pool home, stylishly decorated | $7,851 | $487 | 4 | 3 | 0.81 mi |
Beautiful Tropical Pool Home. | $5,352 | $332 | 3 | 2 | 0.64 mi |
World Cup HQ • Near Miami Stadium • 4BR (8) | $8,157 | $506 | 4 | 2.5 | 0.41 mi |
Amazing 3Bd Home Private Heated-Pool. Fence Yard | $6,110 | $379 | 3 | 1.5 | 0.48 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