Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.29% first-year return on $176k initial cash invested.
-8.29%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$6,303
Rent
-$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,303
Total Expenses
$7,521
Mortgage P&I
56%
$3,527
Property Taxes
11%
$715
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$945
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,576
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-friendly 4BR, Pool oasis | $7,012 | $452 | 4 | 2 | 2.48 mi |
Gorgeous Villa W Pool & Hot Tub | $7,927 | $511 | 4 | 2 | 2.51 mi |
Beauty Miami House w/ Heated Pool_Spa & Pool Table | $7,477 | $482 | 4 | 2.5 | 0.24 mi |
Paradise in Miami with Pool | $6,189 | $399 | 4 | 2.5 | 0.91 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