Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.37% first-year return on $61,359 initial cash invested.
8.37%
Cash On Cash
9.95%
Cap Rate
1.58
DSCR
$2,805
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,359
Downpayment
20%
$35,580
Closing costs
1%
$1,779
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$2,805
Total Expenses
$2,377
Mortgage P&I
33%
$935
Property Taxes
1%
$34
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hannah's Cottage | $3,228 | $183 | 3 | 2 | 0.04 mi |
Golf Course Townhouse | $3,493 | $198 | 3 | 2 | 1.38 mi |
Stunning & Spacious 4BR Home | $4,075 | $231 | 4 | 2 | 1.93 mi |
Suite Staycation | Near hospitals and Ft. Novosel | $2,240 | $127 | 4 | 2 | 1.28 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