Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.77% first-year return on $59,790 initial cash invested.
2.77%
Cash On Cash
7.56%
Cap Rate
1.25
DSCR
$2,759
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$2,621
Mortgage P&I
36%
$1,006
Property Taxes
8%
$221
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3bd 2bath | $2,462 | $142 | 3 | 1 | 0.61 mi |
Welcome to Gateway to Yosemite | $3,641 | $210 | 3 | 2 | 1.05 mi |
The Oleander House. Guest favorite 5 star | $2,358 | $136 | 3 | 1 | 1.4 mi |
Modern style meets comfort 3 bed/2bath | $5,028 | $290 | 3 | 2 | 1.7 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