Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.24% first-year return on $81,147 initial cash invested.
11.24%
Cash On Cash
9.78%
Cap Rate
1.65
DSCR
$5,192
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$4,432
Mortgage P&I
29%
$1,483
Property Taxes
6%
$316
Home Insurance
2%
$107
HOA
1%
$33
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Aurora Haven - TV in each room. | $5,150 | $249 | 3 | 2 | 0.18 mi |
Brand New Modern Farmhouse | $4,819 | $233 | 3 | 2 | 0.2 mi |
Cutie Patutie | $2,544 | $123 | 3 | 1 | 0.48 mi |
Nice Cozy Home | $1,200 | $58 | 2 | 2 | 0.24 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