Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.44% first-year return on $53,979 initial cash invested.
0.44%
Cash On Cash
7.06%
Cap Rate
1.12
DSCR
$2,624
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,624
Total Expenses
$2,604
Mortgage P&I
40%
$1,051
Property Taxes
9%
$223
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Cottage in Cathedral District | $3,373 | $144 | 2 | 1 | 0.5 mi |
Comfy 1-bedroom apartment in Joliet | $1,827 | $78 | 1 | 1 | 0.67 mi |
Sunny 2-bedroom apartment in Joliet | $2,576 | $110 | 2 | 1 | 0.67 mi |
In Home Theatre Experience in Joliet | $3,092 | $132 | 1 | 1 | 0.43 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