Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.91% first-year return on $46,266 initial cash invested.
14.91%
Cash On Cash
12.53%
Cap Rate
1.96
DSCR
$2,868
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,266
Downpayment
20%
$26,920
Closing costs
1%
$1,346
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,293
Mortgage P&I
25%
$716
Property Taxes
5%
$153
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bel apartment 4 Beds/2BR with 100% Fiber internet | $2,717 | $116 | 3 | 1 | 2.02 mi |
Centrally located 3 bedroom 2 bath home | $2,904 | $124 | 3 | 2 | 1.86 mi |
Private Basement Suite | $2,178 | $93 | 2 | 1 | 1.51 mi |
Very Nice Fully Furnished Townhome. | $1,429 | $61 | 2 | 1 | 1.88 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