Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 41.18% first-year return on $28,878 initial cash invested.
41.18%
Cash On Cash
31.44%
Cap Rate
5.18
DSCR
$2,604
Rent
$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$51,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,878
Downpayment
20%
$10,360
Closing costs
1%
$518
Rehab
0%
$0
Furnishing
35%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$1,613
Mortgage P&I
10%
$262
Property Taxes
3%
$75
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Humble Home near Downtown Peoria | $2,219 | $96 | 3 | 2 | 1.79 mi |
Home of the Braves - Bradley Campus Suite | $2,751 | $119 | 3 | 2 | 1.9 mi |
Beautiful Private Main Floor of Home | $994 | $43 | 3 | 1.5 | 1.62 mi |
Tranquil 3-Bed Retreat: Sleeps 7 | $3,791 | $164 | 3 | 1 | 1.31 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