Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $142k initial cash invested.
0.02%
Cash On Cash
6.38%
Cap Rate
1.1
DSCR
$6,530
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,603
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,530
Total Expenses
$6,528
Mortgage P&I
42%
$2,717
Property Taxes
7%
$485
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,632
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Pool Home ~ Billiard Table~ Firepit~BBQ | $6,716 | $345 | 3 | 2 | 1.76 mi |
Modern 4BR Getaway •Spa •Perfect for Work & Family | $5,003 | $257 | 4 | 3 | 1.89 mi |
Fontana's Very Own Blue Diamond | $5,003 | $257 | 4 | 3 | 2.13 mi |
A Lovely Home with a piece of PARADISE! | $10,590 | $544 | 5 | 3 | 1.76 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