Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.13% first-year return on $65,775 initial cash invested.
1.13%
Cash On Cash
7.27%
Cap Rate
1.15
DSCR
$2,996
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,775
Downpayment
20%
$45,500
Closing costs
1%
$2,275
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,934
Mortgage P&I
40%
$1,196
Property Taxes
7%
$220
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Broken Arrow Home -Cozy Design, Family Friendly | $3,393 | $143 | 3 | 2 | 0.32 mi |
Whole Home | Fenced Yard | Pets OK | No Chores | $3,891 | $164 | 3 | 2 | 0.61 mi |
Grandma’s hippie house (without hippies) | $2,325 | $98 | 3 | 2 | 0.64 mi |
II Grandmas Hippie House (without hippies) Unit 1 | $2,989 | $126 | 3 | 2 | 0.71 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