Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4% first-year return on $81,378 initial cash invested.
4%
Cash On Cash
7.55%
Cap Rate
1.29
DSCR
$3,990
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$3,719
Mortgage P&I
37%
$1,468
Property Taxes
5%
$191
Home Insurance
3%
$108
HOA
1%
$36
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean, Quiet, & Cozy, Bungalow Getaway | $2,710 | $165 | 3 | 2 | 0.43 mi |
20 Mins from the Airport- Sunny Soling Hideaway | $3,679 | $224 | 3 | 2 | 0.53 mi |
POOL HOUSE- Savannah, Georgia | $5,683 | $346 | 4 | 2.5 | 0.08 mi |
Savannah Home in the Suburbs | $2,759 | $168 | 4 | 2 | 0.33 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