Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.64% first-year return on $60,456 initial cash invested.
5.64%
Cash On Cash
9.14%
Cap Rate
1.44
DSCR
$3,058
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,456
Downpayment
20%
$34,720
Closing costs
1%
$1,736
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$3,058
Total Expenses
$2,774
Mortgage P&I
30%
$916
Property Taxes
11%
$330
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
R&R Retreat Bradley - We've got Space/Large Groups | $2,734 | $145 | 4 | 3.5 | 0.59 mi |
Great 5 bed house close to Bradley and downtown. | $4,092 | $217 | 5 | 2 | 0.36 mi |
Home of the Braves - Bradley Campus Suite | $2,244 | $119 | 3 | 2 | 0.48 mi |
Notre Maison - charming 3BD close to DT Peoria | $2,508 | $133 | 3 | 1 | 0.58 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