Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.27% first-year return on $113k initial cash invested.
2.27%
Cash On Cash
7.09%
Cap Rate
1.2
DSCR
$5,005
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,005
Total Expenses
$4,791
Mortgage P&I
42%
$2,097
Property Taxes
2%
$97
Home Insurance
3%
$149
HOA
1%
$46
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large oasis, pool heater, spa, putting green | $5,294 | $295 | 4 | 2 | 0.34 mi |
Palm Valley Paradise - SPA, Pool, 4BR, 2 BA, Shops | $5,671 | $316 | 4 | 2 | 0.38 mi |
Bright & Airy Home: Near Golf, Parks & Attractions | $4,181 | $233 | 4 | 2 | 0.39 mi |
KING Bed~Palm Valley~Heated Pool~Hot Tub~Updated! | $5,635 | $314 | 4 | 2 | 0.4 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