Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.36% first-year return on $79,467 initial cash invested.
13.36%
Cash On Cash
10.4%
Cap Rate
1.77
DSCR
$5,458
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$4,573
Mortgage P&I
26%
$1,434
Property Taxes
8%
$415
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Rockledge Home! | $3,194 | $150 | 3 | 2 | 2.43 mi |
Landing | Chic 2BD, Gym, Courtyard | $3,875 | $182 | 2 | 2 | 2.24 mi |
Your Home Away from Home. Heated Pool & Hot tub | $6,409 | $301 | 3 | 2.5 | 1.72 mi |
Gorgeous Oasis W/ Hot Tub, Pool & Private Theater | $11,604 | $545 | 3 | 1.5 | 1.68 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