Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.81% first-year return on $85,809 initial cash invested.
0.81%
Cash On Cash
6.74%
Cap Rate
1.13
DSCR
$3,827
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,827
Total Expenses
$3,769
Mortgage P&I
42%
$1,602
Property Taxes
6%
$220
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renovated Gem 3 BD/2Bath ! | $3,634 | $181 | 3 | 2 | 0.7 mi |
Hanford Home | Big Backyard | BBQ Grill | $3,714 | $185 | 3 | 2 | 0.17 mi |
Family Home, large yard and Pool | $4,015 | $200 | 4 | 2 | 0.52 mi |
Cute Home, Comfy Beds, Free WiFi | $4,015 | $200 | 4 | 2 | 0.09 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