Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.52% first-year return on $43,479 initial cash invested.
5.52%
Cash On Cash
8.41%
Cap Rate
1.38
DSCR
$2,251
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,251
Total Expenses
$2,051
Mortgage P&I
34%
$760
Property Taxes
5%
$115
Home Insurance
2%
$52
HOA
2%
$43
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kika’s Villa - The Perfect Vacation Home | $1,779 | $117 | 2 | 1 | 1.55 mi |
2/2 King Condo - Serene Waterviews with Pool | $1,703 | $112 | 2 | 1.5 | 2.22 mi |
Peaceful Golf Stay 2BR/2BA – Gainesville/Alachua | $2,023 | $133 | 2 | 2 | 2.32 mi |
New Contemporary 2 bedroom/2 bath Townhome | $3,848 | $253 | 2 | 2 | 0.86 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