Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.57% first-year return on $137k initial cash invested.
-26.57%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$2,711
Rent
-$3,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$5,743
Mortgage P&I
103%
$2,792
Property Taxes
26%
$707
Home Insurance
8%
$210
HOA
27%
$733
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Retreat in beautiful Boca Raton, Florida! | $5,100 | $262 | 3 | 2 | 3.99 mi |
Polo Trace, Delray Beach, 3/2, gated, Priv heated salt pool, WIFI, NETFLIX | $3,815 | $196 | 3 | 2 | 2.43 mi |
Stunning vacation bungalow, pool | $2,959 | $152 | 3 | 2 | 2.52 mi |
The Beach Nest - Delray Getaway | $3,932 | $202 | 3 | 2 | 3.45 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