Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.24% first-year return on $58,551 initial cash invested.
3.24%
Cash On Cash
7.74%
Cap Rate
1.26
DSCR
$2,557
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$2,399
Mortgage P&I
39%
$985
Property Taxes
5%
$118
Home Insurance
3%
$69
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Bed, Covered RV parking & Garage! | $2,610 | $132 | 3 | 2 | 0.26 mi |
Cozy 3BR Retreat|LongTerm Stay|Near RAFB&Hospitals | $3,579 | $181 | 3 | 2 | 0.34 mi |
Perfect for DOD & Traveling Professionals | $2,254 | $114 | 3 | 2 | 0.4 mi |
Screened Porch & 2 Car Garage | $2,491 | $126 | 3 | 2 | 0.64 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