Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.92% first-year return on $59,937 initial cash invested.
21.92%
Cash On Cash
13.96%
Cap Rate
2.25
DSCR
$4,877
Rent
$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,877
Total Expenses
$3,782
Mortgage P&I
21%
$1,033
Property Taxes
7%
$336
Home Insurance
1%
$72
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mins away from base, Pet Friendly | $4,140 | $164 | 3 | 2 | 0.24 mi |
The Qual’s Nest | $6,109 | $242 | 3 | 2 | 0.28 mi |
Home away from home | $6,816 | $270 | 3 | 2 | 0.28 mi |
Grill & Patio, Workers Welcome! Large dining table | $6,513 | $258 | 3 | 2 | 0.37 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