Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.69% first-year return on $102k initial cash invested.
6.69%
Cash On Cash
8.37%
Cap Rate
1.41
DSCR
$6,120
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,120
Total Expenses
$5,551
Mortgage P&I
32%
$1,976
Property Taxes
8%
$497
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$918
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,530
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Forest Green Gem (3bd/1bth) close to downtown | $3,516 | $170 | 3 | 1 | 0.52 mi |
Lovely 3-Bdrm Family Home, Near Hiking Trails | $5,791 | $280 | 3 | 2 | 0.03 mi |
Contemporary Top Floor Loft | $1,758 | $85 | 2 | 2.5 | 0.39 mi |
Make yourself at home in this cute and bright apt! | $2,565 | $124 | 2 | 1 | 0.5 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