Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.58% first-year return on $48,960 initial cash invested.
14.58%
Cash On Cash
11.3%
Cap Rate
1.77
DSCR
$3,152
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,960
Downpayment
20%
$35,200
Closing costs
1%
$1,760
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$3,152
Total Expenses
$2,557
Mortgage P&I
30%
$936
Property Taxes
1%
$46
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
River Region Home | $2,730 | $132 | 2 | 2 | 0.31 mi |
Walk to Sports Complex: Home in Millbrook! | $2,916 | $141 | 2 | 2 | 1.38 mi |
Walk to The Fields at 17 Springs: Millbrook Home! | $2,978 | $144 | 2 | 2 | 1.38 mi |
Close to Sports Complex: Modern Millbrook Duplex! | $2,813 | $136 | 3 | 2 | 1.38 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