Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.66% first-year return on $66,699 initial cash invested.
7.66%
Cash On Cash
8.92%
Cap Rate
1.49
DSCR
$3,502
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$3,076
Mortgage P&I
33%
$1,157
Property Taxes
3%
$119
Home Insurance
3%
$98
HOA
1%
$21
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The St. Louie House in Fenton w/deck & large yard! | $3,534 | $166 | 3 | 1 | 1.54 mi |
Private parking/High speed wifi/3 bedroom | $1,746 | $82 | 3 | 1 | 3.18 mi |
2 Bedroom Arnold Apartment | $1,703 | $80 | 2 | 1 | 3.29 mi |
Quiet paradise w/trees; Extended stays, no animals | $5,408 | $254 | 3 | 2.5 | 1.51 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