Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.99% first-year return on $47,379 initial cash invested.
8.99%
Cash On Cash
10.06%
Cap Rate
1.63
DSCR
$2,417
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,417
Total Expenses
$2,062
Mortgage P&I
30%
$721
Property Taxes
5%
$131
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Space Coast Lakeside Villa | $2,664 | $151 | 3 | 2.5 | 0.64 mi |
Quiet close to beach/downtown | $2,311 | $131 | 3 | 2 | 0.07 mi |
New! 3/2 House: 10 min beach, 50 min Space Center. | $1,976 | $112 | 3 | 2 | 0.44 mi |
3/2 pool home 5 minutes @ beach | $1,941 | $110 | 3 | 2 | 0.54 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