Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.33% first-year return on $76,500 initial cash invested.
17.33%
Cash On Cash
12.55%
Cap Rate
2.02
DSCR
$5,336
Rent
$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$5,336
Total Expenses
$4,231
Mortgage P&I
24%
$1,297
Property Taxes
5%
$286
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 20th Century Home Adjacent to Downtown | $2,116 | $142 | 4 | 2 | 0.89 mi |
Eastown Luxe | $4,874 | $327 | 4 | 2 | 1.94 mi |
Heritage Landing | $5,977 | $401 | 4 | 2.5 | 0.87 mi |
The Estate | $10,045 | $674 | 4 | 2 | 1.51 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