Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.54% first-year return on $92,250 initial cash invested.
2.54%
Cash On Cash
7.19%
Cap Rate
1.23
DSCR
$4,157
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,157
Total Expenses
$3,962
Mortgage P&I
38%
$1,585
Property Taxes
6%
$268
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront home with heated pool available! | $5,127 | $344 | 4 | 3 | 0.41 mi |
Modern home near Buckroe Beach | $5,321 | $357 | 4 | 3 | 0.67 mi |
Fully Furnished Home in Hampton | $4,248 | $285 | 4 | 2 | 0.58 mi |
8 beds & 3 miles to the beach! | $5,783 | $388 | 4 | 2 | 0.64 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