Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.72% first-year return on $46,449 initial cash invested.
34.72%
Cash On Cash
22.82%
Cap Rate
3.81
DSCR
$3,869
Rent
$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,449
Downpayment
20%
$21,380
Closing costs
1%
$1,069
Rehab
0%
$0
Furnishing
22%
$24,000
Cashflow
Total Income
$3,869
Total Expenses
$2,525
Mortgage P&I
14%
$534
Property Taxes
3%
$97
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mi Casa Dune Casa | $5,536 | $364 | 4 | 2 | 3.27 mi |
Updated House Close to Beach + National Park | $5,004 | $329 | 4 | 2 | 3.47 mi |
Charming Miller Beach Cottage | $3,179 | $209 | 4 | 2 | 2.55 mi |
Cheerful 4 bedroom home with plenty of space! | $4,030 | $265 | 4 | 3 | 0.44 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