Unlock all features! Tap here to upgrade
221/223 SE 9TH STREET, Gainesville, FL 32601
beds • 0 baths • 1680 sqft • 2 units
$325,000
View on ZillowThis property might be a fair Airbnb investment with a projected 2.16% first-year return on $68,251 initial cash invested.
2.16%
Cash On Cash
7.17%
Cap Rate
1.18
DSCR
$4,164
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $4,041 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,251
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,164
Total Expenses
$4,041
Mortgage P&I
40%
$1,652
Property Taxes
7%
$275
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Netflix Tiny Victorian | 2BR 1BA Loft | 4min to UF | $2,812 | $201 | 2 | 1 | 0.04 mi |
Tiny Victorian built on TV show 2br 1 ba | $3,050 | $218 | 2 | 1 | 0.04 mi |
Colorful Comfort | Dog-Friendly Gainesville Stay | $1,679 | $120 | 2 | 1 | 0.15 mi |
Spacious & Comfy 2 BR Duplex- Downtown | $1,609 | $115 | 2 | 1 | 0.17 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