Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $157k initial cash invested.
-7.26%
Cash On Cash
4.48%
Cap Rate
0.77
DSCR
$5,795
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$127k
Closing costs
1%
$6,346
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,795
Total Expenses
$6,746
Mortgage P&I
53%
$3,087
Property Taxes
11%
$651
Home Insurance
4%
$226
HOA
0%
$0
Property Management
15%
$869
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,449
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wynwood/Midtown/Design District/Downtown/Mia-Beach | $9,305 | $478 | 4 | 3 | 0.88 mi |
Spacious, familiar and central | $6,307 | $324 | 4 | 3 | 0.8 mi |
Wynwood/Downtown/Midtown/Design District/Brickell | $8,118 | $417 | 4 | 3 | 1.25 mi |
Brand-New Listing! Cozy Miami Springs Retreat | $7,358 | $378 | 4 | 2 | 1.36 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