Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $178k initial cash invested.
-17.41%
Cash On Cash
1.77%
Cap Rate
0.31
DSCR
$4,573
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,356
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,573
Total Expenses
$7,163
Mortgage P&I
76%
$3,494
Property Taxes
25%
$1,158
Home Insurance
6%
$262
HOA
1%
$54
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,143
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Super spacious 4BR in Palm Aire! | $3,523 | $362 | 4 | 4 | 7.37 mi |
Convenient Location Pompano - Deerfield Beach | $2,521 | $259 | 4 | 4 | 7.32 mi |
Luxurious Parkland Mansion w/ Private Guest House | $6,366 | $654 | 5 | 4.5 | 1.35 mi |
Biss Lauderhill waterfront | $5,324 | $547 | 5 | 4 | 6.91 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