Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.76% first-year return on $85,950 initial cash invested.
10.76%
Cash On Cash
10.04%
Cap Rate
1.65
DSCR
$5,072
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $4,301 expenses = $771 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,072
Total Expenses
$4,301
Mortgage P&I
29%
$1,493
Property Taxes
5%
$270
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Oasis with amazing views | $6,073 | $487 | 4 | 3 | 1.69 mi |
Top Private Oasis, Pool, Hot Tub, Formal Dining | $9,665 | $775 | 4 | 3 | 1.77 mi |
Beautiful Cabin at Lakehead | $7,133 | $572 | 3 | 2 | 0.59 mi |
Lower Salt Creek Cabin | $5,263 | $422 | 3 | 2 | 0.68 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