Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.03% first-year return on $77,367 initial cash invested.
2.03%
Cash On Cash
6.79%
Cap Rate
1.2
DSCR
$3,290
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,367
Downpayment
20%
$56,540
Closing costs
1%
$2,827
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$3,159
Mortgage P&I
41%
$1,337
Property Taxes
2%
$72
Home Insurance
3%
$102
HOA
2%
$68
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Winter Retreat SNOW BYRDS Pets Fenced Yard Week/Mo | $4,710 | $267 | 3 | 2 | 0.59 mi |
Comfy Beach Getaway | $4,040 | $229 | 3 | 2 | 0.93 mi |
Luxurious Cottage-Pet/Friendly. Boardwalk 15 min. | $3,281 | $186 | 3 | 2 | 1.11 mi |
3-Bedroom Family Home - Pet Friendly | $2,646 | $150 | 3 | 2 | 1.22 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