Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.92% first-year return on $91,500 initial cash invested.
0.92%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$4,036
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,966
Mortgage P&I
43%
$1,745
Property Taxes
3%
$120
Home Insurance
3%
$122
HOA
1%
$43
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning “Nature Coast” Heated Salt Pool getaway | $4,402 | $216 | 3 | 2 | 2.03 mi |
Heated Salt Water Pool | $3,261 | $160 | 3 | 2 | 2.32 mi |
Unique Relaxing Pool Home | $3,505 | $172 | 3 | 2 | 2.39 mi |
Private Paradise With Heated Pool! | $4,341 | $213 | 3 | 2 | 2.39 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