Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.49% first-year return on $141k initial cash invested.
0.49%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$6,419
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,419
Total Expenses
$6,361
Mortgage P&I
46%
$2,932
Property Taxes
2%
$139
Home Insurance
3%
$208
HOA
0%
$0
Property Management
15%
$963
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,605
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Falling Moss - An iTrip Vacations Home | $11,272 | $436 | 3 | 2.5 | 0.49 mi |
A Little Touch of Paradise | $7,860 | $304 | 3 | 3 | 1.96 mi |
Horlbeck Creek Hideaway | $4,576 | $177 | 3 | 2 | 1.39 mi |
ENTIRE house 10 min from BEACH. Central loc, Five* | $3,180 | $123 | 3 | 2 | 1.84 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