Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.4% first-year return on $78,879 initial cash invested.
15.4%
Cash On Cash
10.95%
Cap Rate
1.87
DSCR
$5,468
Rent
$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$4,456
Mortgage P&I
26%
$1,414
Property Taxes
6%
$315
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,367
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Treehouse-Overstory: King Beds, Hot Tub, Fireplace | $8,228 | $541 | 3 | 3 | 3.01 mi |
Fantastic Location! Skiing, fishing, zoo, casino | $2,038 | $134 | 2 | 1 | 2.85 mi |
Spacious 2 Bedroom:Weekend Get-Away! Splash Lagoon | $3,483 | $229 | 2 | 1 | 2.98 mi |
Captain’s Treehouse: Elevated Hot Tub, Fireplace | $6,768 | $445 | 2 | 1 | 3.11 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