Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.49% first-year return on $35,457 initial cash invested.
32.49%
Cash On Cash
17.84%
Cap Rate
2.91
DSCR
$3,258
Rent
$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,457
Downpayment
20%
$22,340
Closing costs
1%
$1,117
Rehab
0%
$0
Furnishing
11%
$12,000
Cashflow
Total Income
$3,258
Total Expenses
$2,298
Mortgage P&I
18%
$571
Property Taxes
4%
$126
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
“HOT TUB” Oasis in the heart of the city! | $4,578 | $215 | 2 | 1 | 0.6 mi |
2Story Brickhouse STL | $2,683 | $126 | 2 | 1.5 | 0.5 mi |
Gateway City Cottage | $2,747 | $129 | 1 | 1 | 0.32 mi |
Pet Friendly King Beds Fast WiFi Long Stay Welcome | $3,683 | $173 | 3 | 2 | 0.67 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