Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.93% first-year return on $92,250 initial cash invested.
4.93%
Cash On Cash
8.07%
Cap Rate
1.37
DSCR
$5,236
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,236
Total Expenses
$4,857
Mortgage P&I
31%
$1,597
Property Taxes
12%
$634
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,309
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
By the Beach • 15 min to Yale • No cleaning fee | $4,103 | $281 | 4 | 2 | 0.69 mi |
4BR Shoreline Getaway: Ideal for Families & Groups | $6,424 | $440 | 4 | 2 | 1.01 mi |
Newly reno'd beach house | $4,424 | $303 | 4 | 2 | 1.75 mi |
McAngel Haven: 5 mins from Yale | $4,497 | $308 | 4 | 3 | 1.23 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