Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.54% first-year return on $53,700 initial cash invested.
12.54%
Cash On Cash
10.96%
Cap Rate
1.81
DSCR
$3,374
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$2,813
Mortgage P&I
25%
$856
Property Taxes
8%
$277
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Resort Salt Water Pool Putting Area GRm Near Beach | $4,663 | $219 | 3 | 2 | 0.05 mi |
Palm Paradise ~ Hot Tub Haven | $4,833 | $227 | 3 | 2 | 0.34 mi |
Cozy Pool Home in a Quiet Neighborhood | $4,024 | $189 | 3 | 2 | 0.53 mi |
Charming 3-bedroom Pool House with WiFi and AC in Palm Bay | $3,811 | $179 | 3 | 2 | 0.62 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