Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.71% first-year return on $35,850 initial cash invested.
26.71%
Cash On Cash
18.71%
Cap Rate
3.12
DSCR
$2,567
Rent
$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$84,999
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,567
Total Expenses
$1,769
Mortgage P&I
17%
$424
Property Taxes
3%
$82
Home Insurance
1%
$30
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gulf Coast Get a Way | $1,744 | $122 | 3 | 2 | 0.73 mi |
Bay's Bungalow | $2,788 | $195 | 3 | 2 | 1.03 mi |
Relaxing Retreat •Private Yard •Near Beach+More | $2,402 | $168 | 3 | 2 | 1.06 mi |
Cozy Bay 2 | $1,615 | $113 | 3 | 2 | 1.86 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