Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.45% first-year return on $186k initial cash invested.
0.45%
Cash On Cash
6.51%
Cap Rate
1.11
DSCR
$8,971
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,971
Total Expenses
$8,901
Mortgage P&I
42%
$3,749
Property Taxes
6%
$565
Home Insurance
3%
$280
HOA
0%
$0
Property Management
15%
$1,346
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,243
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BD 2BA | Black&White ArtBNB | Antique Row WPB | $4,564 | $246 | 4 | 2 | 0.52 mi |
Stunning W Palm Beach Home and Guesthouse | $8,257 | $445 | 4 | 3 | 0.71 mi |
The Palms-Tropical backyard oasis w/ pool& hot tub | $9,221 | $497 | 4 | 3 | 0.32 mi |
Peaceful Four-Bedroom - Palm Wave Stays | $7,811 | $421 | 4 | 3 | 0.48 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