Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.18% first-year return on $185k initial cash invested.
-7.18%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$7,450
Rent
-$1,105
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,450
Total Expenses
$8,555
Mortgage P&I
50%
$3,727
Property Taxes
13%
$972
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,118
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,862
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Holiday Pool Home Near Hard Rock for Family Fun | $10,260 | $553 | 4 | 3 | 1.37 mi |
Family Villa w/ Heated Pool & Epic Game Room | $10,799 | $582 | 4 | 3 | 2.25 mi |
30% March Promo:2 King bed+Private heated pool+BBQ | $8,869 | $478 | 4 | 3 | 2.44 mi |
World Cup HQ • Near Miami Stadium • 4BR (8) | $9,722 | $524 | 4 | 2.5 | 1.71 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