Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.22% first-year return on $176k initial cash invested.
0.22%
Cash On Cash
7.03%
Cap Rate
1.1
DSCR
$8,218
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,218 income − $8,186 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$675k
Downpayment
25.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
25%
$169k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,218
Total Expenses
$8,186
Mortgage P&I
44%
$3,592
Property Taxes
3%
$258
Home Insurance
3%
$241
HOA
2%
$150
Property Management
15%
$1,233
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,054
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private indoor pool lodge w theater | sleeps 14 | $14,986 | $758 | 5 | 4 | 0.04 mi |
Pet-Friendly 5BR w/ Game Room + Mountain Views | $11,783 | $596 | 5 | 4 | 0.09 mi |
5 bdrm |Theater |Gameroom| Hot Tub | Arcade | $11,942 | $604 | 5 | 4 | 0.17 mi |
Diamond In the Rough: Mtn Views, Theater, Hot Tub | $12,456 | $630 | 5 | 4 | 0.19 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