Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $319k initial cash invested.
-21.51%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,602
Rent
-$5,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$293k
Closing costs
1%
$14,625
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$5,602
Total Expenses
$11,321
Mortgage P&I
130%
$7,293
Property Taxes
9%
$482
Home Insurance
15%
$858
HOA
0%
$0
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,400
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Boca Retreat – Private Home w/ Resort Pool, Perfect Location! | $7,855 | $349 | 2 | 1 | 0.45 mi |
Lux poolside villa,beach close, free bikes n kayak | $6,010 | $267 | 3 | 2 | 0.35 mi |
East Boca Vacation Getaway | $5,920 | $263 | 3 | 2 | 0.47 mi |
Boca Gem: Pool, 3BR · Near Beach & Mizner Park | $8,778 | $390 | 3 | 2 | 0.65 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