Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.54% first-year return on $139k initial cash invested.
0.54%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$7,591
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$7,591
Total Expenses
$7,528
Mortgage P&I
36%
$2,733
Property Taxes
11%
$808
Home Insurance
3%
$192
HOA
2%
$150
Property Management
15%
$1,139
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,898
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
6880 Next to Lake Osborne | By Brampton Park | $11,875 | $640 | 4 | 3 | 1.75 mi |
Drift Inn- Lakefront! Outdoor Bar, Golf, sleeps 14 | $9,815 | $529 | 4 | 3 | 1.8 mi |
6821 Modern home Lake Osborne | By Brampton Park | $13,211 | $712 | 4 | 3 | 1.81 mi |
Tiki Villa|Heated Saltwater Pool|King Beds|6TVs | $6,568 | $354 | 4 | 3 | 1.98 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