Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.3% first-year return on $64,950 initial cash invested.
5.3%
Cash On Cash
8.71%
Cap Rate
1.42
DSCR
$3,308
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,308
Total Expenses
$3,021
Mortgage P&I
30%
$997
Property Taxes
11%
$369
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Cozy 4 bedroom home sleeps 8 with pool | $5,010 | $270 | 4 | 2 | 2.07 mi |
3 Bed - 2 Bath Home in the Beautiful Lakeover Area | $3,099 | $167 | 3 | 2 | 0.53 mi |
Cozy Home Away from Home | $2,505 | $135 | 3 | 2 | 1.26 mi |
Beechwood Manor | $2,950 | $159 | 3 | 2 | 1.5 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