Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.31% first-year return on $52,083 initial cash invested.
14.31%
Cash On Cash
11.87%
Cap Rate
1.88
DSCR
$3,304
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,083
Downpayment
20%
$32,460
Closing costs
1%
$1,623
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$2,683
Mortgage P&I
26%
$853
Property Taxes
6%
$184
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Modern Home with two stall Garage (Wi-Fi) | $3,577 | $140 | 3 | 1 | 0.47 mi |
Ammy's House 2 kings & 1 queen bed | $3,424 | $134 | 3 | 1 | 0.57 mi |
Koko’s Cottage! Close to Downtown and NewBo | $2,402 | $94 | 3 | 1 | 1.01 mi |
Hazel House near Mount Mercy | $2,785 | $109 | 3 | 1 | 1.41 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