Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.8% first-year return on $85,950 initial cash invested.
6.8%
Cash On Cash
8.79%
Cap Rate
1.45
DSCR
$4,525
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,525 income − $4,038 expenses = $487 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
$4,525
Total Expenses
$4,038
Mortgage P&I
33%
$1,493
Property Taxes
6%
$270
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Oasis with amazing views | $6,592 | $602 | 4 | 3 | 1.69 mi |
Beautiful Cabin at Lakehead | $5,902 | $539 | 3 | 2 | 0.59 mi |
Lower Salt Creek Cabin | $4,840 | $442 | 3 | 2 | 0.68 mi |
Shasta Lake Chalet - Pool & Hot Tub | $4,949 | $452 | 3 | 2 | 1.59 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