Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.21% first-year return on $158k initial cash invested.
-10.21%
Cash On Cash
3.57%
Cap Rate
0.63
DSCR
$5,319
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$128k
Closing costs
1%
$6,388
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,319
Total Expenses
$6,665
Mortgage P&I
57%
$3,034
Property Taxes
16%
$850
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Retreat w/Pool & Outdoor Kitchen near Miami | $8,015 | $432 | 3 | 2 | 0.23 mi |
Hard Rock Hidden Gem | $6,605 | $356 | 4 | 2 | 0.83 mi |
4BR Getaway + Pool + Game Room, 18-mins to Ocean | $5,900 | $318 | 4 | 2 | 0.48 mi |
Modern Retreat w/ Heated Pool & Grill near Beach | $6,791 | $366 | 3 | 2 | 0.2 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