Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.42% first-year return on $56,850 initial cash invested.
8.42%
Cash On Cash
9.74%
Cap Rate
1.54
DSCR
$3,261
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,862
Mortgage P&I
30%
$972
Property Taxes
8%
$261
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grandview: Perfect for Traveling Professionals | $3,048 | $167 | 3 | 1.5 | 1.24 mi |
Douglas:Open Kitchen/ Garage/Sleeps 5 | $3,267 | $179 | 3 | 2 | 0.83 mi |
Maplewood - Charming Red Door Home-lots of parking | $3,103 | $170 | 3 | 1.5 | 1.35 mi |
Stylish Lofted w/ private driveway and garage | $4,453 | $244 | 3 | 2 | 1.23 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