Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.07% first-year return on $128k initial cash invested.
0.07%
Cash On Cash
6.41%
Cap Rate
1.1
DSCR
$5,781
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,060
Closing costs
1%
$4,953
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,781
Total Expenses
$5,774
Mortgage P&I
42%
$2,406
Property Taxes
7%
$421
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,445
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pheasant + Fen - Blaine - 2miles to TPC&NSC | $4,009 | $269 | 4 | 3 | 2.08 mi |
Family and Pet Friendly 4BR FirePit Grill 2MI NSC | $5,321 | $357 | 4 | 3 | 3.01 mi |
Champions' NSC Retreat HotTub Grill FirePit Fenced | $6,021 | $404 | 4 | 2 | 2.92 mi |
Full House and Huge Game Room! | $2,906 | $195 | 4 | 2 | 3.17 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