Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.17% first-year return on $105k initial cash invested.
3.17%
Cash On Cash
7.35%
Cap Rate
1.24
DSCR
$4,550
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,550
Total Expenses
$4,273
Mortgage P&I
42%
$1,898
Property Taxes
0%
$1
Home Insurance
3%
$135
HOA
1%
$55
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR w/Pool Table & Game Room, Near DT, Sleeps 11 | $3,145 | $220 | 4 | 2 | 4.69 mi |
Luxurious 4BR Home | Heated Pool, Hot Tub & Sauna | $17,884 | $1,251 | 4 | 3.5 | 3.09 mi |
Amazing find, for large Groups! | $3,645 | $255 | 5 | 3 | 4.12 mi |
Entire home in Indianapolis | $2,616 | $183 | 3 | 2 | 2.94 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