Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 1839600% first-year return on $1 initial cash invested.
1839600%
Cash On Cash
999%
Cap Rate
999
DSCR
$2,948
Rent
$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$0
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1
Downpayment
0%
$0
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
10000%
$1
Cashflow
Total Income
$2,948
Total Expenses
$1,415
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Patio + Lake View: Fruit Cove Home | $3,311 | $191 | 3 | 2 | 2.74 mi |
Cozy Modern 3BR Retreat@ St Augustine | $3,433 | $198 | 3 | 2 | 3.17 mi |
Cheery Condo w/ Community Pool & Waterslide! | $3,138 | $181 | 3 | 2 | 3.36 mi |
St Augustine Home w/ Dock & Lift on St Johns River | $5,929 | $342 | 3 | 2 | 3.57 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