This property might be a fair Airbnb investment with a projected 0.05% first-year return on $220k initial cash invested.
0.05%
Cash On Cash
6.64%
Cap Rate
1.1
DSCR
$10,436
Rent
$10
Cashflow
Cash Flow
$10,436 income − $10,426 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$175k
Closing costs
1%
$8,765
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$10,436
Total Expenses
$10,426
Mortgage P&I
42%
$4,421
Property Taxes
7%
$690
Home Insurance
3%
$307
HOA
0%
$0
Property Management
15%
$1,565
CapEx
4%
$417
Vacancy
0%
$0
Maintenance
4%
$417
Other
25%
$2,609
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SIMPLY PARADISE! Pool • SPA • Sunset • Getaway • | $7,704 | $589 | 5 | 3.5 | 0.58 mi |
Amazing Privacy/Views, $199 Taco Chef*, Free Spa | $11,915 | $911 | 5 | 3 | 0.45 mi |
Couples Escape. See Sister Same Listing For Groups | $10,856 | $830 | 5 | 3 | 0.45 mi |
Projection Charts
Investment Value YoY