Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $118k initial cash invested.
-5.47%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$4,541
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,480
Closing costs
1%
$4,774
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,541
Total Expenses
$5,080
Mortgage P&I
51%
$2,331
Property Taxes
5%
$235
Home Insurance
4%
$172
HOA
4%
$162
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,135
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Canal-1 3/2 Beach Style House with Heated Pool | $5,507 | $255 | 3 | 2 | 1.22 mi |
Golf, Shop & Unwind: Home 9 Mi to Ocean Inlet Park | $4,945 | $229 | 3 | 2 | 1.89 mi |
Private Home in Central Palm Beach County | $5,291 | $245 | 3 | 2 | 2.36 mi |
Canal 2 Paradise Getaway 3Br/2Ba 15 min to Beach | $3,736 | $173 | 3 | 2 | 1.19 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