Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.81% first-year return on $81,729 initial cash invested.
6.81%
Cash On Cash
8.72%
Cap Rate
1.45
DSCR
$3,867
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,867
Total Expenses
$3,403
Mortgage P&I
36%
$1,379
Property Taxes
2%
$71
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Tree-Street Retreat/Walkable Location | $5,147 | $235 | 4 | 2 | 0.4 mi |
The Quad Haven & Loft | $6,088 | $278 | 4 | 2.5 | 0.2 mi |
1 Mi to Dtwn Casper: Homey Getaway w/ Yard! | $3,657 | $167 | 4 | 2 | 0.15 mi |
COZY & CHIC Home | 'Big Tree Area' | $3,745 | $171 | 4 | 2 | 0.57 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