Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.27% first-year return on $87,300 initial cash invested.
0.27%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$3,617
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,617
Total Expenses
$3,597
Mortgage P&I
45%
$1,625
Property Taxes
3%
$104
Home Insurance
3%
$116
HOA
0%
$15
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quaint homey cottage style home in Harvest | $3,811 | $216 | 3 | 2 | 0.28 mi |
Ds Place - Beautiful New Renovation, Large Master | $3,705 | $210 | 3 | 2 | 0.91 mi |
Serenity Escape- 3BR Pet-friendly | $3,317 | $188 | 3 | 2 | 1.77 mi |
Vault 256- Escape The Wasteland | $4,093 | $232 | 3 | 2 | 2.18 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