Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.27% first-year return on $88,596 initial cash invested.
5.27%
Cash On Cash
8.22%
Cap Rate
1.36
DSCR
$4,246
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,246
Total Expenses
$3,857
Mortgage P&I
36%
$1,548
Property Taxes
5%
$200
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Monthly Stay Relocation Ready Garage Workspace | $3,345 | $141 | 4 | 2 | 1.24 mi |
Family Friendly | Game Room | Spa-like Baths | $4,413 | $186 | 4 | 3 | 1.19 mi |
Jeanette's Virginia Paradise | $3,013 | $127 | 3 | 2 | 0.76 mi |
3 BR/2 Bth house mins from three local hospitals | $4,176 | $176 | 3 | 2 | 1.07 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