Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.85% first-year return on $82,050 initial cash invested.
10.85%
Cash On Cash
9.56%
Cap Rate
1.63
DSCR
$4,950
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $4,208 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,950
Total Expenses
$4,208
Mortgage P&I
30%
$1,490
Property Taxes
5%
$235
Home Insurance
2%
$107
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Upgrades*Blue Heron Escape*2King*GameRm*Firetable | $4,983 | $256 | 3 | 2 | 0.99 mi |
Sunlit Sage House - a peaceful, modern 3BR retreat | $4,497 | $231 | 3 | 2 | 1 mi |
Moses Lake Desert Heights Gorgeous Rambler | $3,173 | $163 | 3 | 2 | 1.21 mi |
Comfortable Centrally Located Family Friendly Home | $4,575 | $235 | 3 | 2 | 1.25 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