Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.21% first-year return on $61,617 initial cash invested.
15.21%
Cash On Cash
11.72%
Cap Rate
1.86
DSCR
$3,919
Rent
$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,617
Downpayment
20%
$41,540
Closing costs
1%
$2,077
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,919
Total Expenses
$3,138
Mortgage P&I
28%
$1,091
Property Taxes
2%
$95
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
14 Minutes to Florida Horse Park | $2,884 | $158 | 3 | 2 | 1.73 mi |
“Lovely house to relax | $2,756 | $151 | 3 | 2 | 2.35 mi |
3BR Beautiful Winter Escape, large fenced yard | $3,614 | $198 | 3 | 2 | 2.31 mi |
Paddock Poolhouse - Pets Welcome - 18 Min to WEC | $4,617 | $253 | 3 | 2 | 1.4 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