Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.75% first-year return on $77,829 initial cash invested.
11.75%
Cash On Cash
10.02%
Cap Rate
1.67
DSCR
$4,763
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,763 income − $4,001 expenses = $762 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,763
Total Expenses
$4,001
Mortgage P&I
30%
$1,427
Property Taxes
3%
$162
Home Insurance
3%
$125
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Robin’s Nest 3 bedroom home | $4,760 | $313 | 3 | 1 | 0.03 mi |
GameRoom| Grill | Foosball | Covered Deck| Firepit | $5,445 | $358 | 3 | 1 | 0.09 mi |
Hummingbird Haven Retreat | $5,946 | $391 | 3 | 1 | 0.17 mi |
Forks Hideaway | $4,745 | $312 | 3 | 1 | 0.52 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