Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $66,300 initial cash invested.
3.55%
Cash On Cash
7.99%
Cap Rate
1.27
DSCR
$3,179
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,179
Total Expenses
$2,983
Mortgage P&I
38%
$1,209
Property Taxes
5%
$168
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Triple Crown - Golf Cart Rental Option | $3,762 | $217 | 3 | 3.5 | 1.76 mi |
Private Retreat with your dogs: close to WEC | $2,861 | $165 | 3 | 2 | 2.05 mi |
Cute Historic Bungalow Near Downtown Ocala & WEC | $3,086 | $178 | 3 | 2 | 2.2 mi |
Horsey Heartland oasis 7 Mi WEC Close to all Fun | $4,178 | $241 | 3 | 2 | 2.23 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