Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.75% first-year return on $40,350 initial cash invested.
17.75%
Cash On Cash
12.26%
Cap Rate
2.03
DSCR
$2,591
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$2,591
Total Expenses
$1,994
Mortgage P&I
26%
$678
Property Taxes
1%
$24
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Halfway point to vegas #2 | $3,030 | $166 | 2 | 2 | 0.71 mi |
Casa Oasis | $2,336 | $128 | 2 | 1 | 1.99 mi |
Charming 3-bedroom house in serene Victorville | $2,701 | $148 | 3 | 2 | 0.94 mi |
Happy Home | $2,683 | $147 | 3 | 2 | 1.48 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