Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.14% first-year return on $70,269 initial cash invested.
1.14%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$3,110
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,043
Mortgage P&I
41%
$1,272
Property Taxes
6%
$192
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury King Suite, 3BR Beach Vibe w/ Huge 70” TV | $3,509 | $206 | 3 | 2 | 0.22 mi |
⭐️Stylish yet COZY ⭐️ home in PALM COAST FLORIDA! | $3,747 | $220 | 3 | 2 | 0.44 mi |
Cozy & Family-Friendly | $3,850 | $226 | 3 | 2 | 0.54 mi |
Spacious Heated Pool home with pool/pingpong table | $3,798 | $223 | 3 | 2 | 0.63 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