Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.7% first-year return on $102k initial cash invested.
2.7%
Cash On Cash
7.39%
Cap Rate
1.22
DSCR
$4,679
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,679
Total Expenses
$4,450
Mortgage P&I
40%
$1,865
Property Taxes
4%
$209
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub+Fire Pit+Mtn/City VIEWS+Pet Frndly+Hiking! | $7,601 | $294 | 4 | 2 | 0.49 mi |
Mountain View Home | $5,843 | $226 | 4 | 2.5 | 0.19 mi |
The cozy farm house WITH BIG YARD ! | $4,369 | $169 | 3 | 2 | 0.21 mi |
2300 Sq ft| Rooftop Deck| Garage | Dogs Welcome | $5,610 | $217 | 3 | 2 | 0.25 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