Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.21% first-year return on $86,979 initial cash invested.
6.21%
Cash On Cash
8.34%
Cap Rate
1.43
DSCR
$4,308
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,308
Total Expenses
$3,858
Mortgage P&I
34%
$1,463
Property Taxes
5%
$223
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coastal Canvas | $2,998 | $176 | 4 | 2.5 | 0.67 mi |
4BR Oasis: Your Home Away | $3,935 | $231 | 4 | 2 | 0.22 mi |
Red Door Rancher - Your Home Away From Home | $6,456 | $379 | 5 | 3 | 0.69 mi |
Fully Furnished Home in Hampton 5mins from H Uni | $5,740 | $337 | 4 | 2.5 | 0.64 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