Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.89% first-year return on $65,979 initial cash invested.
6.89%
Cash On Cash
9.29%
Cap Rate
1.47
DSCR
$2,927
Rent
$379
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$2,927
Total Expenses
$2,548
Mortgage P&I
36%
$1,051
Property Taxes
1%
$22
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4 Bedroom House near the lake | $3,397 | $153 | 4 | 1 | 1.44 mi |
Victorian! Pro Cleaned, Self Check In - Sleeps 10 | $3,109 | $140 | 4 | 2 | 1.6 mi |
Charming! Near Microsoft Mt Pleasant Sleeps 8 | $2,665 | $120 | 3 | 1 | 0.43 mi |
Lovely home near the beach in a safe neighborhood | $3,109 | $140 | 3 | 1 | 0.73 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