Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.68% first-year return on $48,750 initial cash invested.
2.68%
Cash On Cash
7.82%
Cap Rate
1.23
DSCR
$2,533
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $2,424 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,533
Total Expenses
$2,424
Mortgage P&I
37%
$930
Property Taxes
9%
$229
Home Insurance
2%
$50
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet creekside home with large deck | $3,452 | $117 | 2 | 2 | 0.04 mi |
Partially furnished 2 bedroom apartment! | $2,537 | $86 | 2 | 2 | 0.6 mi |
3Bed/2bath pet-friendly townhouse w/private patio | $3,334 | $113 | 3 | 2 | 0.06 mi |
Pet-friendly, 3/2 w/fenced patio | $2,980 | $101 | 3 | 2 | 0.08 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