Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.38% first-year return on $65,250 initial cash invested.
4.38%
Cash On Cash
8.3%
Cap Rate
1.32
DSCR
$3,420
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$3,182
Mortgage P&I
35%
$1,182
Property Taxes
8%
$271
Home Insurance
2%
$79
HOA
0%
$8
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suite Adventures (Whole House) | $5,451 | $280 | 3 | 2 | 2.36 mi |
Florissant's Old Town Inn (3BR) | $6,268 | $322 | 3 | 2 | 3.03 mi |
Charming 3br/2b Ranch sleeps 5 | $2,842 | $146 | 3 | 1.5 | 1.84 mi |
Cozy 3BR Ranch in Florissant | $3,270 | $168 | 3 | 1 | 2.73 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