Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $119k initial cash invested.
-10.02%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$3,551
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,551
Total Expenses
$4,543
Mortgage P&I
66%
$2,335
Property Taxes
9%
$335
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from Home | $5,204 | $295 | 3 | 2 | 0.31 mi |
Cozy 3BR Retreat|5M Hard Rock|. | $4,851 | $275 | 3 | 2 | 0.65 mi |
SouthFL Pool Home Close to Miami, Stadium, Beaches | $4,499 | $255 | 3 | 2 | 0.67 mi |
Luxe Escape: Hammock & Patio | $3,775 | $214 | 3 | 2 | 0.05 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