Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.6% first-year return on $109k initial cash invested.
9.6%
Cash On Cash
9.05%
Cap Rate
1.54
DSCR
$6,906
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,120
Closing costs
1%
$4,356
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,906
Total Expenses
$6,030
Mortgage P&I
31%
$2,134
Property Taxes
4%
$255
Home Insurance
2%
$152
HOA
3%
$175
Property Management
15%
$1,036
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,726
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bear River Lodge w/ Hot tub and Sauna | $6,899 | $405 | 3 | 2.5 | 2.22 mi |
‘The Rookery’ - Dreamy Home w/ Private Dock! | $7,035 | $413 | 3 | 2 | 4.97 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