Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.13% first-year return on $146k initial cash invested.
8.13%
Cash On Cash
8.6%
Cap Rate
1.49
DSCR
$7,758
Rent
$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$7,758
Total Expenses
$6,772
Mortgage P&I
34%
$2,644
Property Taxes
3%
$212
Home Insurance
2%
$192
HOA
0%
$0
Property Management
15%
$1,164
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,940
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort Haven | $3,468 | $181 | 2 | 1 | 0.27 mi |
Modern Cozy 2BR Suite 30 min from Barclay Center | $3,967 | $207 | 2 | 1 | 0.09 mi |
Cozy Space | $4,944 | $258 | 2 | 1 | 0.39 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