Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.15% first-year return on $29,550 initial cash invested.
15.15%
Cash On Cash
15.47%
Cap Rate
2.54
DSCR
$1,421
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,421
Total Expenses
$1,048
Mortgage P&I
20%
$279
Property Taxes
5%
$68
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$355
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Madisons place (unit B) | $1,306 | $53 | 2 | 1 | 0.11 mi |
Quiet location near Hospitals | $1,528 | $62 | 2 | 1 | 0.37 mi |
Red Serenity By The Park. | $3,400 | $138 | 2 | 1 | 0.63 mi |
Blue Serenity By The Park. | $3,277 | $133 | 2 | 1 | 0.65 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