Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.02% first-year return on $58,929 initial cash invested.
17.02%
Cash On Cash
12.47%
Cap Rate
1.96
DSCR
$3,927
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$3,091
Mortgage P&I
26%
$1,032
Property Taxes
3%
$106
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Crisp N Clean @ The Hawk's Inn | $2,531 | $157 | 3 | 1 | 0.47 mi |
Crisp N Clean @The Hawk's Nest | $1,918 | $119 | 2 | 1 | 0.45 mi |
River Park Bungalow - 3.5 miles to Notre Dame | $1,918 | $119 | 2 | 1 | 0.48 mi |
Pleasant stay on Pleasant St! | $10,172 | $631 | 2 | 1 | 0.22 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