Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.86% first-year return on $32,700 initial cash invested.
26.86%
Cash On Cash
20.38%
Cap Rate
3.38
DSCR
$2,618
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$1,886
Mortgage P&I
13%
$352
Property Taxes
10%
$253
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Racine Property! - The Parish House | $6,267 | $317 | 3 | 1 | 0.45 mi |
Urban!!! Pro Cleaned, Self Check In - Sleeps 10 | $2,096 | $106 | 3 | 1 | 0.66 mi |
The Brickmason’s House | $5,595 | $283 | 3 | 2 | 0.28 mi |
Relaxing! Pro Cleaned, Self Check In - Sleeps 10 | $2,076 | $105 | 3 | 2 | 0.6 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