Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.83% first-year return on $91,500 initial cash invested.
7.83%
Cash On Cash
8.64%
Cap Rate
1.47
DSCR
$5,174
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$4,577
Mortgage P&I
33%
$1,717
Property Taxes
5%
$254
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pemberley in PA | $4,887 | $309 | 3 | 2 | 0.42 mi |
Forest Retreat~Pvt Creek Trail, 15 min to downtwn | $7,307 | $462 | 3 | 2 | 0.87 mi |
Cozy Cottage with Mountain Views | $3,590 | $227 | 3 | 2 | 0.99 mi |
Uptown Orcas Retreat - Fireplace and fenced yard | $1,914 | $121 | 3 | 2 | 1.04 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