Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.91% first-year return on $65,544 initial cash invested.
10.91%
Cash On Cash
10.1%
Cap Rate
1.64
DSCR
$3,659
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,659
Total Expenses
$3,063
Mortgage P&I
32%
$1,163
Property Taxes
2%
$64
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-Bedroom Family Home - Pet Friendly | $2,802 | $151 | 3 | 2 | 0.16 mi |
Coastal Oasis: Games, Pool, BBQ & beach | $5,084 | $274 | 3 | 2 | 0.22 mi |
Three bedroom Bungalow | $2,616 | $141 | 3 | 2 | 0.23 mi |
Luxurious Cottage-Pet/Friendly. Boardwalk 15 min. | $3,507 | $189 | 3 | 2 | 0.42 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