Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.04% first-year return on $59,790 initial cash invested.
7.04%
Cash On Cash
9.01%
Cap Rate
1.49
DSCR
$3,513
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,162
Mortgage P&I
29%
$1,002
Property Taxes
11%
$403
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Green Bench Cottage - Pet Friendly | $3,095 | $159 | 3 | 1 | 0.41 mi |
The Bird's Nest: Pet/Family Friendly by Sawgrass | $4,244 | $218 | 3 | 2 | 0.12 mi |
Near Tesla's Building - Centralized location | $5,120 | $263 | 3 | 2 | 0.59 mi |
Beautiful 3/2 Getaway, Near Beach and Downtown! | $3,251 | $167 | 3 | 2 | 0.78 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