Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.76% first-year return on $61,890 initial cash invested.
5.76%
Cash On Cash
8.29%
Cap Rate
1.4
DSCR
$2,822
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,525
Mortgage P&I
37%
$1,033
Property Taxes
2%
$64
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park Palace was built March 2023 | $2,790 | $139 | 3 | 2 | 0.52 mi |
The Little Red House on Murphy | $2,449 | $122 | 3 | 2 | 0.64 mi |
Stylish Rancher in Quiet, Tree Lined Neighborhood | $2,790 | $139 | 3 | 2 | 0.71 mi |
Craftsman Bungalow W/ King beds & Stocked Kitchen | $3,152 | $157 | 3 | 1 | 0.24 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