Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.24% first-year return on $92,250 initial cash invested.
4.24%
Cash On Cash
7.65%
Cap Rate
1.31
DSCR
$4,106
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,106
Total Expenses
$3,780
Mortgage P&I
39%
$1,581
Property Taxes
3%
$115
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Savannah Sanctuary: Inviting 4-Bedroom Haven | $5,352 | $345 | 4 | 2 | 0.08 mi |
Savannah Home|Pool|Hot Tub|Sleeps8|pet+ | $4,530 | $292 | 4 | 2 | 0.21 mi |
Peaceful Home with Patio Near Downtown & Hospital | $3,878 | $250 | 4 | 2 | 0.25 mi |
Moon River Home with Fire Pit Near Savannah Sites | $4,607 | $297 | 4 | 2 | 0.27 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