Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 27.84% first-year return on $64,515 initial cash invested.
27.84%
Cash On Cash
15.77%
Cap Rate
2.44
DSCR
$5,438
Rent
$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,438 income − $3,941 expenses = $1,497 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$3,941
Mortgage P&I
22%
$1,195
Property Taxes
1%
$55
Home Insurance
1%
$79
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet and Quaint | $2,630 | $91 | 2 | 1 | 0.24 mi |
Furnished 2 bed 2 bath for traveling workers | $3,005 | $104 | 2 | 1 | 0.38 mi |
The Birds Nest | $2,976 | $103 | 2 | 1 | 0.67 mi |
Modern cozy duplex close to downtown! | $2,861 | $99 | 2 | 1 | 0.78 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