Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.08% first-year return on $87,720 initial cash invested.
2.08%
Cash On Cash
7.16%
Cap Rate
1.18
DSCR
$3,937
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,937
Total Expenses
$3,785
Mortgage P&I
42%
$1,671
Property Taxes
2%
$96
Home Insurance
3%
$116
HOA
0%
$13
Property Management
15%
$591
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Home ~ 4 Mi to Oaklawn Racing Casino! | $3,553 | $292 | 3 | 2 | 0.31 mi |
Lakefront Hot Springs Getaway on Lake Hamilton | $2,251 | $185 | 2 | 2 | 0.17 mi |
Long Beach Point: Pier, Kayaks, No Stairs | $3,273 | $269 | 2 | 2 | 0.53 mi |
Long Beach Point: Pier, Kayaks, No Stairs | $2,884 | $237 | 2 | 2 | 0.53 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