Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.04% first-year return on $126k initial cash invested.
1.04%
Cash On Cash
6.72%
Cap Rate
1.14
DSCR
$6,405
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,405
Total Expenses
$6,296
Mortgage P&I
39%
$2,524
Property Taxes
8%
$512
Home Insurance
3%
$186
HOA
0%
$0
Property Management
15%
$961
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,601
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Coastal Cottage w/ Heated Pool Jupiter FL | $7,638 | $405 | 3 | 2 | 0.29 mi |
Jupiter Sunshine, 3 BR w/ Pool! | $6,280 | $333 | 3 | 2 | 0.55 mi |
Home w/ Large Heated Pool 3/2+den 3 miles to Beach | $6,959 | $369 | 3 | 2 | 0.66 mi |
Charming 3/2 house close to beach & everything | $6,054 | $321 | 3 | 2 | 0.8 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