Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.3% first-year return on $87,615 initial cash invested.
0.3%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$3,686
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,664
Mortgage P&I
45%
$1,655
Property Taxes
3%
$118
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Belhaven Beauty in quiet area close to everything. | $3,970 | $229 | 3 | 2 | 0.15 mi |
Belhaven Beauty | 3BR/2BA Near Med Center & Unis | $2,774 | $160 | 3 | 2 | 0.22 mi |
Cozy space in the heart of Belhaven| 8 people | $3,381 | $195 | 3 | 2 | 0.26 mi |
Belhaven Home with Beautiful Backyard View | $4,421 | $255 | 3 | 2 | 0.36 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