Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.95% first-year return on $66,600 initial cash invested.
5.95%
Cash On Cash
7.91%
Cap Rate
1.37
DSCR
$3,241
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,241
Total Expenses
$2,911
Mortgage P&I
39%
$1,254
Property Taxes
0%
$10
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dreamy Coastal Chic Isle of Hope Bungalow | $3,475 | $168 | 2 | 1.5 | 2.1 mi |
comfortable in savannah | $3,558 | $172 | 2 | 1 | 1.16 mi |
Historic Coastal Cottage on Isle of Hope | $4,116 | $199 | 2 | 1.5 | 1.55 mi |
Coastal Cottage A on the Vernon River | $1,717 | $83 | 2 | 1 | 1.76 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