Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.95% first-year return on $41,583 initial cash invested.
26.95%
Cash On Cash
17.58%
Cap Rate
2.8
DSCR
$3,107
Rent
$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $2,173 expenses = $934 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,583
Downpayment
20%
$22,460
Closing costs
1%
$1,123
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,107
Total Expenses
$2,173
Mortgage P&I
19%
$587
Property Taxes
2%
$57
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Woodlawn Retreat: Amazing SAUNA & HOT TUB | $4,216 | $231 | 3 | 2 | 0.57 mi |
Madyson's Manor | $3,468 | $190 | 3 | 2 | 0.67 mi |
Your Little Secret | $2,336 | $128 | 3 | 2 | 0.72 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