Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 46.99% first-year return on $26,940 initial cash invested.
46.99%
Cash On Cash
104.31%
Cap Rate
17.64
DSCR
$2,329
Rent
$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$14,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,940
Downpayment
20%
$2,800
Closing costs
1%
$140
Rehab
0%
$0
Furnishing
171%
$24,000
Cashflow
Total Income
$2,329
Total Expenses
$1,274
Mortgage P&I
3%
$69
Property Taxes
4%
$84
Home Insurance
0%
$4
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Chandler Home | $2,774 | $190 | 4 | 2 | 0.71 mi |
Lrg Home, Perfect 4 Grps&Families with Pool Table | $3,051 | $209 | 4 | 2 | 2.05 mi |
Cozy and Comfortable Stay | $2,292 | $157 | 4 | 2 | 0.54 mi |
Morningside Getaway | $2,730 | $187 | 3 | 1 | 1.92 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