Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.65% first-year return on $190k initial cash invested.
1.65%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$8,852
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$158k
Closing costs
1%
$7,889
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,852
Total Expenses
$8,591
Mortgage P&I
44%
$3,881
Property Taxes
2%
$181
Home Insurance
3%
$280
HOA
0%
$0
Property Management
15%
$1,328
CapEx
4%
$354
Vacancy
0%
$0
Maintenance
4%
$354
Other
25%
$2,213
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rock 'n Soul Retreat | Sleeps 12 | Pool & Fire Pit | $10,566 | $668 | 4 | 3 | 0.14 mi |
Guadalupe Ridge Retreat! *brand new log cabin* | $4,176 | $264 | 4 | 2 | 0.25 mi |
Heated Pool & Hot Tub + Scenic Views | Family Fun! | $12,748 | $806 | 4 | 3 | 0.37 mi |
Resort Quality Home with Pool/Tub | $7,940 | $502 | 4 | 3 | 0.38 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