Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.95% first-year return on $65,922 initial cash invested.
2.95%
Cash On Cash
7.86%
Cap Rate
1.24
DSCR
$3,088
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,926
Mortgage P&I
39%
$1,209
Property Taxes
5%
$154
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown Beauty-Walk to the Expo-5 Min to Downtown | $3,352 | $190 | 3 | 2 | 0.03 mi |
Home & apt combo close to Expo! | $3,017 | $171 | 3 | 2 | 0.38 mi |
Steps to Expo - 4 Beds- Fully-Fenced | $3,387 | $192 | 3 | 2 | 0.64 mi |
Desert Rose: 1950s southwest modern home | $3,070 | $174 | 3 | 2 | 0.72 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