Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.87% first-year return on $69,387 initial cash invested.
1.87%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$3,073
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,073
Total Expenses
$2,965
Mortgage P&I
40%
$1,233
Property Taxes
7%
$208
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fully Equipped 3BR Home in Deltona FL | $3,940 | $254 | 3 | 1 | 0.43 mi |
Lakeside view | $3,227 | $208 | 3 | 2 | 0.25 mi |
Relax & Explore- Pool Home Near Beaches & Orlando | $3,645 | $235 | 3 | 2 | 0.3 mi |
Relaxing Heated Pool Haven | $3,583 | $231 | 3 | 2 | 0.41 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