Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.26% first-year return on $80,790 initial cash invested.
8.26%
Cash On Cash
8.8%
Cap Rate
1.5
DSCR
$4,404
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$3,848
Mortgage P&I
33%
$1,460
Property Taxes
4%
$169
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gulf Coast Getaway | $3,130 | $166 | 3 | 1 | 1.62 mi |
Secluded 5-Acre Escape | $4,375 | $232 | 3 | 2 | 1.18 mi |
Florida Paradise Home Near IMG Academy and Siesta Key Beach | $7,638 | $405 | 3 | 2 | 1.42 mi |
Sunset Views & Heated Pool | $5,092 | $270 | 3 | 2 | 1.42 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