Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.63% first-year return on $169k initial cash invested.
-4.63%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$6,367
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,367
Total Expenses
$7,019
Mortgage P&I
53%
$3,360
Property Taxes
6%
$360
Home Insurance
4%
$242
HOA
0%
$0
Property Management
15%
$955
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,592
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
BBQs & Breezes: Waterfront Pool House Escape | $7,392 | $392 | 4 | 2 | 1.42 mi |
Pompano Beach House with Heated Pool & Spa | $6,412 | $340 | 4 | 2 | 1.56 mi |
Lux Mansion w Heated Pool n Yoga | $10,353 | $549 | 4 | 2 | 1.73 mi |
Paradise In Sunny Fl 4BD with Private Heated Pool | $8,109 | $430 | 4 | 2 | 1.92 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