Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.97% first-year return on $93,117 initial cash invested.
8.97%
Cash On Cash
9.02%
Cap Rate
1.53
DSCR
$5,934
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,117
Downpayment
20%
$71,540
Closing costs
1%
$3,577
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,934
Total Expenses
$5,238
Mortgage P&I
30%
$1,757
Property Taxes
8%
$504
Home Insurance
2%
$129
HOA
0%
$0
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,484
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Palmeras - Pool, Mins to DT + Beach <br>(fee applies if you would like the pool heater turned on) | $8,710 | $415 | 3 | 2 | 0.13 mi |
Private Pool Stay w Guest House, near DT and Beach | $7,597 | $362 | 3 | 2 | 0.14 mi |
Palm Beach Safari, a jungalow bungalow near beach | $5,520 | $263 | 3 | 2 | 0.41 mi |
West Palm Beach Escape Close to Beach-Town-Sites! | $5,436 | $259 | 3 | 2 | 0.47 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