Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.86% first-year return on $47,379 initial cash invested.
6.86%
Cash On Cash
9.31%
Cap Rate
1.5
DSCR
$2,223
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $1,952 expenses = $271 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
$2,223
Total Expenses
$1,952
Mortgage P&I
33%
$725
Property Taxes
5%
$111
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Anchor Cottage in Pensacola, FL w/ TikiBar/Hot Tub | $3,909 | $181 | 3 | 2 | 0.73 mi |
Colorfully Decorated Home with Fun Outdoor Patio | $2,678 | $124 | 3 | 1 | 0.46 mi |
Wilhelm’s Coastal Home | $4,060 | $188 | 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