Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.4% first-year return on $56,850 initial cash invested.
6.4%
Cash On Cash
8.98%
Cap Rate
1.45
DSCR
$3,134
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$2,831
Mortgage P&I
31%
$956
Property Taxes
10%
$306
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Holiday Haven W/ 3 BR & 2 BA | $3,103 | $170 | 3 | 2 | 0.24 mi |
The Concho | $3,650 | $200 | 3 | 2.5 | 0.16 mi |
Pet friendly Holiday by the Concho Red | $3,340 | $183 | 3 | 2.5 | 0.21 mi |
Holiday Inn - 3 BR/2.5 BA - New! | $3,322 | $182 | 3 | 2.5 | 0.23 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