Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.43% first-year return on $64,200 initial cash invested.
22.43%
Cash On Cash
13.65%
Cap Rate
2.28
DSCR
$5,162
Rent
$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,162
Total Expenses
$3,962
Mortgage P&I
21%
$1,096
Property Taxes
6%
$313
Home Insurance
1%
$77
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mins away from base, Pet Friendly | $4,395 | $168 | 3 | 2 | 0.03 mi |
The Qual’s Nest | $6,540 | $250 | 3 | 2 | 0.09 mi |
Home away from home | $7,141 | $273 | 3 | 2 | 0.17 mi |
Grill & Patio, Workers Welcome! Large dining table | $6,749 | $258 | 3 | 2 | 0.25 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