Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.53% first-year return on $81,489 initial cash invested.
10.53%
Cash On Cash
9.37%
Cap Rate
1.51
DSCR
$4,010
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $3,295 expenses = $715 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,489
Downpayment
20%
$66,180
Closing costs
1%
$3,309
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$4,010
Total Expenses
$3,295
Mortgage P&I
43%
$1,709
Property Taxes
3%
$108
Home Insurance
3%
$118
HOA
1%
$38
Property Management
0%
$0
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Trail Ridge View - 2 BR, 2 BA, Log Home, Views | $3,367 | $246 | 2 | 2 | 0.75 mi |
Pet-Friendly Luxury + Biltmore Pass Near Maggie | $5,119 | $374 | 3 | 2.5 | 0.2 mi |
3 Bedroom Historic Cabin with Elegant Views, Pond, | $3,614 | $264 | 3 | 3 | 0.05 mi |
Log Cabin w/Hot Tub, Views & No Airbnb Service Fee | $4,886 | $357 | 3 | 3 | 0.06 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