Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.35% first-year return on $54,351 initial cash invested.
11.35%
Cash On Cash
10.75%
Cap Rate
1.7
DSCR
$3,147
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$2,633
Mortgage P&I
29%
$910
Property Taxes
5%
$156
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely home near the beach in a safe neighborhood | $2,725 | $140 | 3 | 1 | 0.74 mi |
Charming! Near Microsoft Mt Pleasant Sleeps 8 | $2,336 | $120 | 3 | 1 | 0.85 mi |
Cheerful 3 bedroom home with fake indoor fireplace | $2,745 | $141 | 3 | 1 | 2.05 mi |
Beautiful! Near Microsoft Mt Pleasant Sleeps 8 | $1,927 | $99 | 3 | 1.5 | 1.52 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