Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.26% first-year return on $74,070 initial cash invested.
3.26%
Cash On Cash
7.16%
Cap Rate
1.26
DSCR
$3,256
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,055
Mortgage P&I
39%
$1,263
Property Taxes
2%
$49
Home Insurance
3%
$96
HOA
3%
$85
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Three bedroom Bungalow | $2,402 | $141 | 3 | 2 | 1.16 mi |
Jessica’s water watch | $2,998 | $176 | 3 | 2 | 1.19 mi |
Luxurious Cottage-Pet/Friendly. Boardwalk 15 min. | $3,168 | $186 | 3 | 2 | 1.34 mi |
3-Bedroom Family Home - Pet Friendly | $2,555 | $150 | 3 | 2 | 1.36 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