Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.77% first-year return on $31,501 initial cash invested.
15.77%
Cash On Cash
10.33%
Cap Rate
1.66
DSCR
$2,472
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $2,058 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,501
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,472
Total Expenses
$2,058
Mortgage P&I
31%
$778
Property Taxes
2%
$37
Home Insurance
2%
$52
HOA
0%
$4
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Log Cabin in Donnelly Idaho | $2,263 | $155 | 2 | 1 | 0.08 mi |
White Fir Cottage | $2,730 | $187 | 2 | 2 | 0.43 mi |
New, upgraded, cabin in Donnelly with hot tub! | $3,183 | $218 | 2 | 2 | 0.43 mi |
Rustic Modern Mountain Retreat Near Boulder Creek | $3,066 | $210 | 2 | 2 | 0.45 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