Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.39% first-year return on $81,750 initial cash invested.
2.39%
Cash On Cash
7.18%
Cap Rate
1.23
DSCR
$3,506
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,506
Total Expenses
$3,343
Mortgage P&I
38%
$1,343
Property Taxes
6%
$222
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4Br/2BA 5TV Home FL Room Fence Beach45Mn | $2,998 | $176 | 4 | 2 | 0.25 mi |
Modern Orange Park Home w/6+Beds&Wash/Dryer Fence | $2,913 | $171 | 3 | 2 | 0.6 mi |
Sunny Lemon |Fenced |Dogs Ok |King Suit | $3,390 | $199 | 3 | 2 | 1.55 mi |
Family Friendly, Fenced Yard, Dogs Ok*, Fire Pit | $3,202 | $188 | 3 | 2 | 1.89 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