Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.06% first-year return on $75,750 initial cash invested.
4.06%
Cash On Cash
7.57%
Cap Rate
1.29
DSCR
$3,402
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$3,146
Mortgage P&I
39%
$1,343
Property Taxes
2%
$75
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Sunblock Hideaway! | $3,429 | $205 | 3 | 2 | 0.54 mi |
The Victorian House | $3,680 | $220 | 3 | 2 | 2.01 mi |
Walk to Stetson University & Downtown DeLand | $3,530 | $211 | 3 | 1.5 | 1.67 mi |
Charming Parkside Home | $2,292 | $137 | 3 | 2 | 1.32 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