Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.51% first-year return on $160k initial cash invested.
-10.51%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$4,344
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,344
Total Expenses
$5,749
Mortgage P&I
73%
$3,162
Property Taxes
6%
$273
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villa Sky | $6,357 | $418 | 4 | 2.5 | 0.37 mi |
Oasis to enjoy with the family | $6,342 | $417 | 4 | 2.5 | 0.53 mi |
Family Paradise has entertainment for everyone in the property it's cozy & fun! | $4,867 | $320 | 3 | 2 | 0.27 mi |
Miami Family Paradise | $4,456 | $293 | 3 | 2 | 0.49 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