Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.07% first-year return on $82,548 initial cash invested.
0.07%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$3,376
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,548
Downpayment
20%
$55,760
Closing costs
1%
$2,788
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,376
Total Expenses
$3,371
Mortgage P&I
42%
$1,401
Property Taxes
7%
$252
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House Walking Distance to Downtown & Scenic Trails | $4,271 | $216 | 4 | 2 | 0.16 mi |
Spacious 4-bedroom Home On Historical 9th St Fargo with Character! | $2,709 | $137 | 4 | 2 | 0.49 mi |
Kathy's | $3,302 | $167 | 4 | 2 | 0.51 mi |
Historical Charmer On 9th Street | $2,333 | $118 | 4 | 2 | 0.52 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