Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.34% first-year return on $70,479 initial cash invested.
4.34%
Cash On Cash
7.93%
Cap Rate
1.33
DSCR
$3,801
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$3,546
Mortgage P&I
33%
$1,245
Property Taxes
10%
$389
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New | 4 TVs| 1King+2Queens| 1 GbWi-Fi| BBQ | $3,871 | $172 | 3 | 2 | 1.56 mi |
The Collie Cottage | $4,704 | $209 | 3 | 2 | 1.7 mi |
Sylvia’s Getaway | $3,556 | $158 | 3 | 2 | 1.87 mi |
King Bed/Pet Friendly/Fenced Backyard/Fast Wifi | $4,209 | $187 | 3 | 2 | 2.31 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