Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.12% first-year return on $51,012 initial cash invested.
10.12%
Cash On Cash
10.07%
Cap Rate
1.68
DSCR
$2,597
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$2,167
Mortgage P&I
30%
$785
Property Taxes
4%
$107
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Miller Beach Cozy Cottage with indoor fireplace | $2,817 | $189 | 3 | 1 | 2 mi |
Peaceful Getaway in Miller Beach | $4,143 | $278 | 3 | 2 | 1.67 mi |
Kayaker's Dune Cottage | $3,771 | $253 | 3 | 2 | 1.86 mi |
16 Sandals | $2,280 | $153 | 3 | 1 | 1.03 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