Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.92% first-year return on $74,700 initial cash invested.
4.92%
Cash On Cash
7.96%
Cap Rate
1.34
DSCR
$3,709
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,709
Total Expenses
$3,403
Mortgage P&I
36%
$1,337
Property Taxes
4%
$155
Home Insurance
3%
$94
HOA
1%
$38
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bolton House At Brockhampton Park | $5,300 | $264 | 3 | 2 | 0.96 mi |
Corpus Christi, Your Best Vacation Destination! | $6,384 | $318 | 3 | 2.5 | 2.36 mi |
Adorable Home Away From Home | $4,617 | $230 | 3 | 2 | 1.22 mi |
Luxurious Coastal Home For Friends & Families! | $3,353 | $167 | 3 | 2 | 1.88 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