Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.9% first-year return on $58,929 initial cash invested.
18.9%
Cash On Cash
12.89%
Cap Rate
2.08
DSCR
$4,036
Rent
$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,108
Mortgage P&I
25%
$1,004
Property Taxes
2%
$100
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bungalow on the Boulevard | $4,797 | $190 | 3 | 2 | 0.05 mi |
Jeanette Stadium Home | $4,822 | $191 | 3 | 2 | 0.23 mi |
Highland House | $4,393 | $174 | 3 | 2 | 0.26 mi |
Patio ※ Carport ※ Workers Welcome! | $5,579 | $221 | 3 | 2 | 0.39 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