Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 42.29% first-year return on $113k initial cash invested.
42.29%
Cash On Cash
17.94%
Cap Rate
2.97
DSCR
$12,444
Rent
$3,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$12,444
Total Expenses
$8,479
Mortgage P&I
18%
$2,263
Property Taxes
1%
$84
Home Insurance
1%
$158
HOA
0%
$0
Property Management
15%
$1,867
CapEx
4%
$498
Vacancy
0%
$0
Maintenance
4%
$498
Other
25%
$3,111
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
15 min - Game day! 3b/2bth home | $14,296 | $940 | 3 | 2 | 1.08 mi |
Tide Charm Cottage + Hot Tub + short drive to UA | $28,759 | $1,891 | 4 | 3 | 1.06 mi |
Private Home Away From Home | $7,817 | $514 | 3 | 3 | 1.77 mi |
Crimson Cottage | $20,394 | $1,341 | 2 | 2 | 1.35 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