Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.79% first-year return on $77,865 initial cash invested.
30.79%
Cash On Cash
16.37%
Cap Rate
2.83
DSCR
$6,613
Rent
$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$6,613
Total Expenses
$4,615
Mortgage P&I
19%
$1,237
Property Taxes
2%
$113
Home Insurance
1%
$90
HOA
0%
$0
Property Management
15%
$992
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,653
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Historic Bungalow w/ Dwntwn Parking Pass | $3,941 | $209 | 4 | 2 | 0.26 mi |
Mint to Be | Starland Palm House | 4BR | $6,600 | $350 | 4 | 2 | 0.4 mi |
Amazing 4 Bedroom Home | Heated Pool Access | $8,392 | $445 | 4 | 2 | 0.74 mi |
Forsyth Park ~Waldburg Historic Home, Savannah, GA | $7,996 | $424 | 4 | 2 | 0.77 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