Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.58% first-year return on $70,500 initial cash invested.
8.58%
Cash On Cash
9.21%
Cap Rate
1.52
DSCR
$3,885
Rent
$504
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
6.5%
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
$3,885
Total Expenses
$3,381
Mortgage P&I
32%
$1,260
Property Taxes
4%
$169
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beachfront Bliss: Relaxing Stay in Bradenton | $3,047 | $159 | 3 | 2 | 0.13 mi |
*NEW* Bradenton Bliss Basecamp - 5bed 2bath Sleeps | $6,113 | $319 | 3 | 2 | 0.23 mi |
*NEW* Palm Paradise Blooms - 5bed 2bath Sleeps 10 | $5,404 | $282 | 3 | 2 | 0.23 mi |
*NEW* Palm Paradise Floral - 5bed 2bath Sleeps 10 | $5,270 | $275 | 3 | 2 | 0.23 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