Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.78% first-year return on $98,907 initial cash invested.
2.78%
Cash On Cash
7.15%
Cap Rate
1.25
DSCR
$4,782
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,782
Total Expenses
$4,553
Mortgage P&I
36%
$1,704
Property Taxes
9%
$426
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy place in the heart of Tallahassee | $5,240 | $297 | 4 | 3 | 2.28 mi |
Central 4/3 with 2 Masters, Bonus Space + 4 TVs. | $4,410 | $250 | 4 | 3 | 2.33 mi |
Large home on acreage conveniently located | $11,097 | $629 | 4 | 3 | 1.04 mi |
TAL Getaway|POOL |7 Mins to FSU | $6,633 | $376 | 4 | 2 | 1.27 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