Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.27% first-year return on $53,679 initial cash invested.
1.27%
Cash On Cash
7.34%
Cap Rate
1.16
DSCR
$2,231
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,231
Total Expenses
$2,174
Mortgage P&I
40%
$893
Property Taxes
7%
$150
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Getaway on Grand King Bed | $2,402 | $141 | 3 | 2 | 0.27 mi |
Work-Friendly Home | Near State Fair & DT | $2,419 | $142 | 3 | 1.5 | 0.43 mi |
Central cute updated 2 bedroom house in Des Moines | $1,908 | $112 | 2 | 1 | 0.22 mi |
East Village Modern Manor |4BR• 2 Kitchens• Fire+ | $3,134 | $184 | 4 | 2 | 0.62 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