Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.69% first-year return on $169k initial cash invested.
2.69%
Cash On Cash
7.06%
Cap Rate
1.21
DSCR
$8,001
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,001
Total Expenses
$7,623
Mortgage P&I
42%
$3,354
Property Taxes
3%
$224
Home Insurance
3%
$205
HOA
0%
$0
Property Management
15%
$1,200
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$2,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun 4BD Stay | Pool | BBQ | Games | Backyard! | $8,965 | $393 | 4 | 3 | 0.32 mi |
Chic + Upscale + Heated Pool | 15 min FLL & Beach | $7,825 | $343 | 3 | 2 | 0.4 mi |
PRIVATE POOL-Paradise Home-Fort Lauderdale | $6,912 | $303 | 3 | 2 | 0.48 mi |
Tropical Bliss 15 Min to Beach | $7,802 | $342 | 3 | 2 | 0.55 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