Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.5% first-year return on $88,875 initial cash invested.
1.5%
Cash On Cash
6.86%
Cap Rate
1.16
DSCR
$3,885
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$3,774
Mortgage P&I
43%
$1,663
Property Taxes
3%
$125
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suncoast Breezes | $4,156 | $253 | 3 | 2 | 0.05 mi |
Modern 3BR w/ Heated Pool & Grill | $4,156 | $253 | 3 | 2 | 0.06 mi |
Casa SRQ | $2,940 | $179 | 3 | 2 | 0.21 mi |
Heated Pool & Fooseball! | 3 Bdrm Sarasota Home! | $3,597 | $219 | 3 | 2 | 0.26 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