Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.78% first-year return on $47,379 initial cash invested.
11.78%
Cash On Cash
11.1%
Cap Rate
1.78
DSCR
$2,596
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,131 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,131
Mortgage P&I
28%
$725
Property Taxes
4%
$111
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Anchor Cottage in Pensacola, FL w/ TikiBar/Hot Tub | $3,504 | $160 | 3 | 2 | 0.73 mi |
Froy's House | $3,373 | $154 | 3 | 1 | 0.24 mi |
Wilhelm’s Coastal Home | $8,475 | $387 | 3 | 1 | 0.63 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