Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.04% first-year return on $112k initial cash invested.
2.04%
Cash On Cash
6.99%
Cap Rate
1.19
DSCR
$4,971
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,971
Total Expenses
$4,780
Mortgage P&I
41%
$2,058
Property Taxes
4%
$188
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beatiful, family-friendly home close to I-10 | $4,575 | $320 | 4 | 3 | 2.37 mi |
Palmer & Tally - Fenced in Yard w/Pool | $5,661 | $396 | 4 | 2.5 | 1.45 mi |
Midtown Hospitality in amazing Tallahassee | $6,948 | $486 | 4 | 3 | 2.29 mi |
Spacious 4BR Near FSU & A&M | BBQ, Deck, Game Room | $4,489 | $314 | 4 | 2 | 0.93 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