Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.59% first-year return on $83,079 initial cash invested.
0.59%
Cash On Cash
6.85%
Cap Rate
1.12
DSCR
$3,646
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$3,605
Mortgage P&I
43%
$1,582
Property Taxes
5%
$164
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Explorer's House, Firepit, Sleeps 10 w/Game Room | $4,396 | $219 | 3 | 2 | 1.33 mi |
Quiet Modern House near Freeway & Shops | $3,995 | $199 | 3 | 2 | 1.4 mi |
Plant-Filled House, Covered Patio, Near Caldwell | $3,493 | $174 | 3 | 2 | 1.47 mi |
Ruby Tuesday's 60's Vibes, Backyard Hammocks | $3,513 | $175 | 3 | 2 | 1.47 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