Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.66% first-year return on $81,750 initial cash invested.
6.66%
Cash On Cash
8.66%
Cap Rate
1.46
DSCR
$4,290
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,290
Total Expenses
$3,836
Mortgage P&I
32%
$1,359
Property Taxes
7%
$290
Home Insurance
2%
$96
HOA
1%
$31
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish Mid-Century: Speakeasy & Hot Tub | $3,994 | $196 | 4 | 2.5 | 1.73 mi |
The Lake House | $5,013 | $246 | 4 | 3 | 1.5 mi |
Pool Table and Firelight: The Perfect Getaway | $5,462 | $268 | 4 | 2 | 1.41 mi |
The Fly the Coop Dupe | $3,444 | $169 | 4 | 3 | 1.69 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