Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.18% first-year return on $102k initial cash invested.
3.18%
Cash On Cash
7.31%
Cap Rate
1.25
DSCR
$4,496
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$73,880
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,496
Total Expenses
$4,227
Mortgage P&I
40%
$1,801
Property Taxes
3%
$137
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Mi to Dtwn Beaufort: Quiet Family Home w/ Yard | $4,774 | $327 | 4 | 2.5 | 0.46 mi |
Lady's Island Treasure-6 Miles From Parris Island | $3,227 | $221 | 4 | 2.5 | 1.76 mi |
Lady’s Island Beach Cottage | $3,431 | $235 | 4 | 2.5 | 1.85 mi |
Spacious home for all family near Parris Island | $5,022 | $344 | 4 | 2.5 | 2.17 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