Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.4% first-year return on $111k initial cash invested.
0.4%
Cash On Cash
6.76%
Cap Rate
1.1
DSCR
$4,957
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,957
Total Expenses
$4,920
Mortgage P&I
46%
$2,266
Property Taxes
2%
$117
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,239
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Coastal Farmhouse: Beach | Chefs Kitchen | $5,420 | $270 | 3 | 2 | 0.12 mi |
"Grand Slam Getaway"-NEW 3BR/2Bath sleeps 8 in PSL | $3,995 | $199 | 3 | 2 | 0.75 mi |
Newly built 4/2 home in quiet peaceful location! | $3,654 | $182 | 4 | 2 | 0.47 mi |
Lovely New 4/3 Two-Master bedrooms & Heated Pool | $6,243 | $311 | 4 | 3 | 0.08 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