Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.81% first-year return on $169k initial cash invested.
3.81%
Cash On Cash
7.08%
Cap Rate
1.26
DSCR
$8,696
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,696
Total Expenses
$8,159
Mortgage P&I
39%
$3,360
Property Taxes
4%
$373
Home Insurance
3%
$252
HOA
0%
$0
Property Management
15%
$1,304
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,174
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Riverfront Rhythm | $3,894 | $251 | 3 | 2.5 | 5.38 mi |
Putt course, beach, hottub, boat ramp, dock | $13,729 | $885 | 4 | 3 | 4.94 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