Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.42% first-year return on $26,700 initial cash invested.
31.42%
Cash On Cash
19.61%
Cap Rate
3.32
DSCR
$2,495
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,999
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
17%
$12,000
Cashflow
Total Income
$2,495
Total Expenses
$1,796
Mortgage P&I
14%
$345
Property Taxes
9%
$229
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern decor - 2 bedroom w/ hotel style amenities | $1,073 | $63 | 2 | 1 | 0.66 mi |
Cozy Hot Tub Destination (A quiet getaway) | $2,930 | $172 | 3 | 1 | 0.15 mi |
Apartment: The Rose on 8 Mile Rd | $2,589 | $152 | 1 | 1 | 0.57 mi |
Beautiful 3BR Home | $3,696 | $217 | 3 | 1.5 | 0.42 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