Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.75% first-year return on $85,950 initial cash invested.
13.75%
Cash On Cash
10.67%
Cap Rate
1.85
DSCR
$5,416
Rent
$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,416
Total Expenses
$4,431
Mortgage P&I
26%
$1,422
Property Taxes
6%
$306
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Glenhill Getaway | $3,770 | $185 | 4 | 2 | 1.37 mi |
4BR in DFW | Sleeps 10 | Spa Tub | Big Fenced Yard | $4,708 | $231 | 4 | 2.5 | 0.91 mi |
Relaxing 4BR Retreat - Heated Pool/Spa & Firepit | $4,809 | $236 | 4 | 2.5 | 1.24 mi |
Your Home Away from Home | $4,911 | $241 | 4 | 2.5 | 1.29 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