Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.89% first-year return on $70,500 initial cash invested.
0.89%
Cash On Cash
7.27%
Cap Rate
1.16
DSCR
$3,954
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$3,902
Mortgage P&I
33%
$1,304
Property Taxes
3%
$109
Home Insurance
2%
$88
HOA
13%
$504
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Legoland 3 Bedroom Pool Home. Pet Friendly! | $3,025 | $153 | 3 | 2 | 1.28 mi |
Luxury 3BR 2Bath•Pool• Game Room• Legoland 4 Min | $4,488 | $227 | 3 | 2 | 1.78 mi |
Legoland Poolside Paradise | $6,762 | $342 | 3 | 2 | 1.87 mi |
Family Winter Haven Retreat w/ Pool & Game Room | $5,180 | $262 | 3 | 2 | 1.91 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