Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.9% first-year return on $136k initial cash invested.
2.9%
Cash On Cash
7.22%
Cap Rate
1.22
DSCR
$6,430
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,430
Total Expenses
$6,101
Mortgage P&I
41%
$2,635
Property Taxes
3%
$193
Home Insurance
3%
$187
HOA
0%
$0
Property Management
15%
$964
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Poolside Haven 4/2, Htd pool, oudr ktch by freeway | $7,570 | $408 | 4 | 2 | 1.03 mi |
Heated Pool/Basketball Court/Ping Pong Table/Golf | $8,758 | $472 | 4 | 2 | 1.71 mi |
Family Oasis Retreat•Private Pool, Jacuzzi, Grill | $8,609 | $464 | 4 | 2 | 2.08 mi |
Oasis & Art / Artificial Beach / Heated Pool / Mini Golf | $8,182 | $441 | 4 | 2 | 2.01 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