Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $132k initial cash invested.
-14.9%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$4,022
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$5,663
Mortgage P&I
66%
$2,654
Property Taxes
21%
$844
Home Insurance
5%
$192
HOA
1%
$42
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sun, Swim, Stay – Perfect Poolside Escape | $6,779 | $437 | 3 | 3 | 1.58 mi |
3BR Villa • Private Pool • Near Hard Rock | $7,182 | $463 | 3 | 2 | 0.97 mi |
New Retreat w/Pool & Outdoor Kitchen near Miami | $6,701 | $432 | 3 | 2 | 2.19 mi |
Modern Retreat w/ Heated Pool & Grill near Beach | $5,678 | $366 | 3 | 2 | 2 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