Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.26% first-year return on $139k initial cash invested.
8.26%
Cash On Cash
8.39%
Cap Rate
1.51
DSCR
$8,314
Rent
$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,479
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$8,314
Total Expenses
$7,357
Mortgage P&I
31%
$2,541
Property Taxes
7%
$588
Home Insurance
2%
$196
HOA
0%
$41
Property Management
15%
$1,247
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,078
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century Marvel at the Detroit Golf Club | $6,141 | $412 | 5 | 5 | 0.74 mi |
5 bed Palmer Golf Course Home | Palmer Manor | $12,385 | $831 | 5 | 4 | 0.67 mi |
Corporate Housing and Temporary Housing Special! | $3,234 | $217 | 5 | 4 | 1.05 mi |
3-bed, 5bath, w/ Private Sm Event Space & Deck | $5,991 | $402 | 3 | 3.5 | 1.24 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