Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.61% first-year return on $64,956 initial cash invested.
0.61%
Cash On Cash
7.1%
Cap Rate
1.13
DSCR
$2,882
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,956
Downpayment
20%
$44,720
Closing costs
1%
$2,236
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,849
Mortgage P&I
41%
$1,175
Property Taxes
7%
$188
Home Insurance
3%
$82
HOA
1%
$22
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bedroom perfect for travelers | $2,091 | $79 | 3 | 2 | 0.3 mi |
♥Fireplace, backyard, washer dryer, walking trails | $3,467 | $131 | 3 | 2 | 0.44 mi |
Beautiful 3 bed in Family Friendly Neighborhood | $4,684 | $177 | 3 | 2 | 0.49 mi |
Custom Industrial-Chic Home with Fenced Yard | $4,975 | $188 | 3 | 2 | 0.63 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