Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.06% first-year return on $54,609 initial cash invested.
10.06%
Cash On Cash
9.55%
Cap Rate
1.57
DSCR
$3,159
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,609
Downpayment
20%
$40,580
Closing costs
1%
$2,029
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$3,159
Total Expenses
$2,701
Mortgage P&I
33%
$1,031
Property Taxes
2%
$66
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private guest house | $1,966 | $101 | 1 | 1 | 0.96 mi |
Charming duplex w/natural touches by downtown Fay | $1,382 | $71 | 2 | 1 | 1.04 mi |
Guest House @ Owl Creek Farm | $2,141 | $110 | 1 | 1 | 1.29 mi |
RazorPen | $3,134 | $161 | 2 | 1 | 1.12 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