Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.21% first-year return on $104k initial cash invested.
4.21%
Cash On Cash
7.66%
Cap Rate
1.31
DSCR
$5,228
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,228
Total Expenses
$4,864
Mortgage P&I
35%
$1,854
Property Taxes
7%
$368
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Paradise w/ Deck ~ 1/2 Mi to Beach | $7,848 | $430 | 4 | 2.5 | 2.1 mi |
The Perfect NORF/VA Beach Oasis | $7,592 | $416 | 4 | 2 | 0.49 mi |
Lily's Pad | $6,096 | $334 | 4 | 2 | 1.65 mi |
Life doesn't get better than this! Walk to beach | $5,931 | $325 | 4 | 3 | 2.2 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