Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.39% first-year return on $52,350 initial cash invested.
3.39%
Cash On Cash
8.74%
Cap Rate
1.3
DSCR
$1,900
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,752 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
18%
$24,000
Cashflow
Total Income
$1,900
Total Expenses
$1,752
Mortgage P&I
40%
$759
Property Taxes
7%
$129
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$190
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from home | $2,008 | $161 | 2 | 1 | 0.22 mi |
NFL Draft Crash Pad | $5,737 | $460 | 2 | 1 | 0.27 mi |
Charming 2BR Garden Cottage with Deck | $1,659 | $133 | 2 | 1 | 0.63 mi |
House • Sleeps 10 • Beaver Falls • 6 Beds +Sofabed | $1,260 | $101 | 2 | 1 | 1.13 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