Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.09% first-year return on $127k initial cash invested.
7.09%
Cash On Cash
8.4%
Cap Rate
1.43
DSCR
$6,975
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,120
Closing costs
1%
$4,906
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,975
Total Expenses
$6,224
Mortgage P&I
34%
$2,403
Property Taxes
4%
$300
Home Insurance
2%
$173
HOA
0%
$0
Property Management
15%
$1,046
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
@ Marbella Lane – Wave HS w/EV Charger, Oceanfront | $7,071 | $394 | 4 | 2 | 0.16 mi |
Breathtaking Oceanfront Home | $6,030 | $336 | 4 | 2 | 0.23 mi |
Sea-Renity Haven: Oceanfront family retreat | $13,585 | $757 | 4 | 2.5 | 0.36 mi |
Island Hideaway with Stunning Ocean Views | $5,671 | $316 | 3 | 2 | 0.16 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