Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.06% first-year return on $78,585 initial cash invested.
6.06%
Cash On Cash
8.09%
Cap Rate
1.39
DSCR
$3,814
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$3,417
Mortgage P&I
37%
$1,395
Property Taxes
2%
$89
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rustic Elegance | $4,613 | $337 | 3 | 2 | 1.51 mi |
Families love Frank’s Lakehouse @ Sunset estates | $3,997 | $292 | 3 | 2.5 | 1.04 mi |
Lincoln loft | $1,916 | $140 | 2 | 2 | 1.57 mi |
'Bama Beautiful Lake House | $6,406 | $468 | 4 | 3 | 1.44 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