Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.67% first-year return on $33,099 initial cash invested.
32.67%
Cash On Cash
22.76%
Cap Rate
3.78
DSCR
$2,542
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$71,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,099
Downpayment
20%
$14,380
Closing costs
1%
$719
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$1,641
Mortgage P&I
14%
$361
Property Taxes
1%
$34
Home Insurance
1%
$25
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home close to Ike/WM Sports Complex | $3,196 | $142 | 3 | 2 | 2.13 mi |
Home near Ike/WM Sports Complex | $3,466 | $154 | 3 | 2 | 2.21 mi |
Blue Heron | $2,724 | $121 | 3 | 1 | 0.97 mi |
The Coleman House | $2,678 | $119 | 4 | 2 | 1.67 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