Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.7% first-year return on $171k initial cash invested.
1.7%
Cash On Cash
6.72%
Cap Rate
1.16
DSCR
$7,674
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,674
Total Expenses
$7,432
Mortgage P&I
44%
$3,370
Property Taxes
2%
$134
Home Insurance
3%
$245
HOA
0%
$0
Property Management
15%
$1,151
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Just Belax - 4 BR Beachfront in Ft Morgan! | $10,075 | $637 | 4 | 2 | 0.13 mi |
Happiness Is | $7,750 | $490 | 4 | 2 | 0.16 mi |
Beach Bliss - sleeps 12 | $6,358 | $402 | 4 | 2 | 0.18 mi |
Gulf Shores Walk to Beach | Heated Pool | Pets OK | $10,898 | $689 | 4 | 2 | 0.26 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