Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.54% first-year return on $68,379 initial cash invested.
2.54%
Cash On Cash
7.53%
Cap Rate
1.24
DSCR
$3,613
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,613
Total Expenses
$3,468
Mortgage P&I
34%
$1,216
Property Taxes
12%
$433
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Coastal Home For Friends & Families! | $3,556 | $167 | 3 | 2 | 0.49 mi |
Coastal Charm + 2 Kings + Fenced Yard + Pets! | $3,854 | $181 | 3 | 2 | 0.1 mi |
Cozy Getaway | Close to Beach | $4,003 | $188 | 3 | 2 | 0.24 mi |
Cozy stay in South Corpus | $2,981 | $140 | 3 | 2 | 0.39 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