Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.97% first-year return on $40,500 initial cash invested.
7.97%
Cash On Cash
8.43%
Cap Rate
1.19
DSCR
$5,907
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,907 income − $5,638 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
4.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,500
Downpayment
4%
$18,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,907
Total Expenses
$5,638
Mortgage P&I
45%
$2,656
Property Taxes
6%
$379
Home Insurance
3%
$181
HOA
0%
$0
Property Management
8%
$473
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,477
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hammock House Near Beach, Golf and Nightlife | $6,047 | $284 | 3 | 2 | 0.38 mi |
3/2 Jupiter Pool Home | $12,796 | $601 | 3 | 2 | 0.71 mi |
Single-Level 3BR Near Beach | Patio + Parking | $4,301 | $202 | 3 | 2 | 0.77 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