Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.83% first-year return on $67,539 initial cash invested.
-4.83%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$2,387
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$2,659
Mortgage P&I
50%
$1,197
Property Taxes
10%
$233
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright 3bed/2bath w/ yards & short drive to beach! | $2,783 | $122 | 3 | 2 | 0.43 mi |
Home in Palm Bay | $3,924 | $172 | 3 | 2 | 0.53 mi |
Ebenezer House | $2,464 | $108 | 2 | 2 | 0.5 mi |
Charming Cozy Home in the Heart of Palm Bay | $2,509 | $110 | 2 | 1 | 0.77 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