Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.45% first-year return on $83,940 initial cash invested.
3.45%
Cash On Cash
7.32%
Cap Rate
1.26
DSCR
$3,802
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$3,561
Mortgage P&I
40%
$1,522
Property Taxes
3%
$105
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute Home, Comfy Beds, Free WiFi | $3,954 | $200 | 4 | 2 | 0.14 mi |
Hanford Home | Big Backyard | BBQ Grill | $3,658 | $185 | 3 | 2 | 0.33 mi |
Spacious 4 BDRM Retreat! | $4,053 | $205 | 4 | 2 | 0.35 mi |
Renovated Gem 3 BD/2Bath ! | $3,579 | $181 | 3 | 2 | 0.49 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