Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.01% first-year return on $54,813 initial cash invested.
4.01%
Cash On Cash
8%
Cap Rate
1.31
DSCR
$2,314
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,131
Mortgage P&I
39%
$892
Property Taxes
3%
$67
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Myrtle’s place, a Charming home with a pool! | $1,982 | $181 | 3 | 2 | 0.56 mi |
Home in Gulfport | $2,037 | $186 | 3 | 2 | 0.69 mi |
Inviting Gulfport Home w/ Private Pool & Yard | $3,219 | $294 | 4 | 2 | 0.35 mi |
Home in Gulfport with Mother-in-Law Suite | $2,759 | $252 | 4 | 3 | 0.74 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