Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.85% first-year return on $85,950 initial cash invested.
8.85%
Cash On Cash
9.37%
Cap Rate
1.57
DSCR
$5,007
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,007 income − $4,373 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,007
Total Expenses
$4,373
Mortgage P&I
29%
$1,470
Property Taxes
8%
$397
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brickhouse Suites-Old Town East | $5,678 | $306 | 4 | 3 | 0.46 mi |
Luxury Escape 4BR 3 bath Oasis in Historic Old Tow | $4,212 | $227 | 4 | 3 | 0.49 mi |
Renovated Historic Retreat - Hot tub, games | $6,958 | $375 | 4 | 2.5 | 0.24 mi |
OSU Downtown Hub | Hot Tub | Game Room | Fire Pit | $8,442 | $455 | 4 | 3.5 | 0.47 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