Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.55% first-year return on $59,496 initial cash invested.
5.55%
Cash On Cash
8.44%
Cap Rate
1.38
DSCR
$2,729
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$2,454
Mortgage P&I
37%
$1,006
Property Taxes
2%
$62
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
InstaWorthy~ Luxe King Bed~ Mins to Beach | $1,891 | $111 | 3 | 2 | 0.34 mi |
Myrtle’s place, a Charming home with a pool! | $3,083 | $181 | 3 | 2 | 0.42 mi |
Blue Coastal Retreat | $3,066 | $180 | 3 | 2 | 0.42 mi |
Home away from | $3,287 | $193 | 4 | 2 | 0.7 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