Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.13% first-year return on $168k initial cash invested.
4.13%
Cash On Cash
7.07%
Cap Rate
1.3
DSCR
$8,705
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
5.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$8,705
Total Expenses
$8,128
Mortgage P&I
36%
$3,111
Property Taxes
7%
$585
Home Insurance
3%
$254
HOA
0%
$0
Property Management
15%
$1,306
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,176
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beach Bungalow w/ HotTub & Game Room | Haven Grove | $7,656 | $406 | 4 | 3 | 0.02 mi |
4Bed, 3Bath-Heated Pool & SPA-Don't You Wanna? | $8,807 | $467 | 4 | 3 | 0.12 mi |
Heated Pool-Hot Tub-Pet Friendly-Steps to Beach | $9,769 | $518 | 4 | 3 | 0.21 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