Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.17% first-year return on $65,901 initial cash invested.
16.17%
Cash On Cash
11.98%
Cap Rate
1.96
DSCR
$5,618
Rent
$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,618
Total Expenses
$4,730
Mortgage P&I
21%
$1,165
Property Taxes
2%
$115
Home Insurance
1%
$59
HOA
12%
$694
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Pool Home | $2,894 | $151 | 4 | 2 | 2.2 mi |
CasaBella -HotTub-Private Pool-4 Beds-Pool Table | $6,209 | $324 | 3 | 2 | 2.02 mi |
Best of Boynton | $6,649 | $347 | 3 | 2 | 2.23 mi |
The Koi House - 4 bdrm - Covered Patio Garden Home | $6,860 | $358 | 4 | 2 | 2.07 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