Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.19% first-year return on $116k initial cash invested.
2.19%
Cash On Cash
7.14%
Cap Rate
1.2
DSCR
$5,470
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,470
Total Expenses
$5,258
Mortgage P&I
40%
$2,187
Property Taxes
5%
$291
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 Story Condo - 4 beds / 3 full baths | $6,919 | $446 | 4 | 3 | 2.03 mi |
Downtown GR Gem-Gameroom- Huge Backyard- Sleeps 16 | $6,376 | $411 | 4 | 2.5 | 0.75 mi |
My Girl Marion | $5,972 | $385 | 4 | 2 | 0.58 mi |
Dayton Station | $5,709 | $368 | 4 | 2 | 0.87 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