Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.77% first-year return on $55,821 initial cash invested.
4.77%
Cash On Cash
8.2%
Cap Rate
1.34
DSCR
$2,304
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,082
Mortgage P&I
40%
$916
Property Taxes
0%
$4
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
InstaWorthy~ Luxe King Bed~ Mins to Beach | $1,587 | $111 | 3 | 2 | 0.26 mi |
Blue Coastal Retreat | $2,573 | $180 | 3 | 2 | 0.43 mi |
Myrtle’s place, a Charming home with a pool! | $2,588 | $181 | 3 | 2 | 1.01 mi |
Home in Gulfport | $2,659 | $186 | 3 | 2 | 1.53 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