Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.53% first-year return on $91,500 initial cash invested.
6.53%
Cash On Cash
8.39%
Cap Rate
1.4
DSCR
$5,039
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,039
Total Expenses
$4,541
Mortgage P&I
35%
$1,746
Property Taxes
5%
$253
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
😊Centrally Located St Charles Oasis! Kids/Family | $5,257 | $298 | 4 | 2.5 | 1.81 mi |
Beautiful 5-bedroom Luxury Sweet escape! | $5,081 | $288 | 4 | 3.5 | 1.77 mi |
Charming 4BR near Convention Ctr., Main St, & LU | $6,263 | $355 | 4 | 2 | 1.64 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