Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.64% first-year return on $93,090 initial cash invested.
11.64%
Cash On Cash
9.91%
Cap Rate
1.7
DSCR
$5,359
Rent
$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,359
Total Expenses
$4,456
Mortgage P&I
30%
$1,600
Property Taxes
3%
$169
Home Insurance
2%
$115
HOA
0%
$0
Property Management
15%
$804
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,340
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mint to Be | Starland Palm House | 4BR | $6,388 | $350 | 4 | 2 | 1.89 mi |
Beautiful Historic Bungalow w/ Dwntwn Parking Pass | $3,814 | $209 | 4 | 2 | 2.27 mi |
Amazing 4 Bedroom Home | Heated Pool Access | $8,121 | $445 | 4 | 2 | 2.28 mi |
4BR Getaway in Starland District | $6,369 | $349 | 4 | 2.5 | 2.01 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