Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.38% first-year return on $142k initial cash invested.
-8.38%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$5,824
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,921
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$6,818
Mortgage P&I
52%
$3,026
Property Taxes
12%
$701
Home Insurance
3%
$175
HOA
2%
$120
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,456
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Tropical Living - 4BR w Backyard Pool Oasis | $6,785 | $429 | 4 | 3 | 1.29 mi |
Miami Paradise: 4BR Home with Private Pool | $7,687 | $486 | 4 | 3 | 1.66 mi |
Beautiful Vacation home w/ Pool | $6,358 | $402 | 4 | 3 | 2.23 mi |
Beautiful Town home centrally located | $3,132 | $198 | 3 | 2.5 | 1.48 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