Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.28% first-year return on $64,200 initial cash invested.
0.28%
Cash On Cash
7.07%
Cap Rate
1.12
DSCR
$2,972
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,957
Mortgage P&I
39%
$1,163
Property Taxes
10%
$290
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Nifty Fifties Close to Downtown | $4,342 | $183 | 3 | 2 | 0.51 mi |
Old Farmhouse Charm | $3,013 | $127 | 3 | 2 | 0.86 mi |
Cozy, spacious cottage with character! | $2,966 | $125 | 3 | 1.5 | 1.9 mi |
Charming home in Cedar Rapids IA | $2,325 | $98 | 3 | 1 | 1.13 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