Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.11% first-year return on $34,680 initial cash invested.
22.11%
Cash On Cash
14.28%
Cap Rate
2.36
DSCR
$2,552
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,680
Downpayment
20%
$21,600
Closing costs
1%
$1,080
Rehab
0%
$0
Furnishing
11%
$12,000
Cashflow
Total Income
$2,552
Total Expenses
$1,913
Mortgage P&I
21%
$544
Property Taxes
4%
$106
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pine Ave 2... Affordable especially 30 day+ | $2,859 | $119 | 2 | 1 | 1 mi |
Two Bedroom near Shipyard, Great Monthly! | $3,004 | $125 | 2 | 1 | 1.01 mi |
Cozy Entire Home - Monthly Stays! | $1,658 | $69 | 2 | 1 | 1.39 mi |
2 Bedroom Private Comfortable Getaway Home | $1,634 | $68 | 2 | 1 | 1.73 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