Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.77% first-year return on $300k initial cash invested.
2.77%
Cash On Cash
7.38%
Cap Rate
1.22
DSCR
$16,584
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
4%
$48,000
Cashflow
Total Income
$16,584
Total Expenses
$15,891
Mortgage P&I
36%
$6,029
Property Taxes
9%
$1,482
Home Insurance
3%
$420
HOA
0%
$0
Property Management
15%
$2,488
CapEx
4%
$663
Vacancy
0%
$0
Maintenance
4%
$663
Other
25%
$4,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Breathtaking Getaway In Prime Lakeview Location! | $6,950 | $457 | 4 | 2.5 | 0.33 mi |
Lake View | Wrigley Designer House w/Patio | $8,273 | $544 | 4 | 3 | 0.27 mi |
Modern 4 Bedroom Condo in Lakeview | $5,521 | $363 | 4 | 3 | 0.52 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