Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.35% first-year return on $55,779 initial cash invested.
8.35%
Cash On Cash
9.41%
Cap Rate
1.55
DSCR
$2,759
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$2,371
Mortgage P&I
33%
$913
Property Taxes
3%
$71
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Laidback Lodge | $3,781 | $168 | 3 | 2 | 2.5 mi |
Cozy home in Jacksonville | $3,039 | $135 | 3 | 2 | 2.75 mi |
Main St - 2 King Beds! .4 Mile from Ladiga Tails | $3,219 | $143 | 3 | 2.5 | 2.85 mi |
Comfy & Cozy Home in Weaver! | $3,399 | $151 | 3 | 1 | 3.64 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