Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.82% first-year return on $54,750 initial cash invested.
14.82%
Cash On Cash
11.86%
Cap Rate
1.91
DSCR
$3,703
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,703
Total Expenses
$3,027
Mortgage P&I
24%
$905
Property Taxes
8%
$284
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Corner on Lazy B | $1,550 | $91 | 3 | 2 | 5.09 mi |
Wagon Wheel House – Nature & Wildlife Stay | $2,657 | $156 | 3 | 2 | 5.61 mi |
Private Yard & Fishing Dock: ‘Canyon Rim Retreat’ | $4,071 | $239 | 3 | 2 | 5.98 mi |
The Giving Canyon 1 | $4,292 | $252 | 3 | 2.5 | 5.68 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