Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $59,454 initial cash invested.
1.61%
Cash On Cash
7.16%
Cap Rate
1.19
DSCR
$2,691
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,611
Mortgage P&I
37%
$989
Property Taxes
10%
$259
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Duodelight. 2 bedrooms 2 bathrooms. | $2,820 | $103 | 2 | 1 | 0.53 mi |
The City Haven. 4 beds. Great location. Peaceful. | $2,738 | $100 | 2 | 2 | 0.47 mi |
The East-side stay. 2 bedrooms 2 bathrooms | $2,738 | $100 | 2 | 2 | 0.5 mi |
Lovely and spacious, 2 bedrooms and 2 bathrooms | $2,792 | $102 | 2 | 2 | 0.51 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