Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.68% first-year return on $75,729 initial cash invested.
1.68%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$3,348
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$3,242
Mortgage P&I
42%
$1,393
Property Taxes
4%
$146
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly updated & Centrally Located in Great Falls | $3,624 | $161 | 3 | 1.5 | 1.13 mi |
Bright/cozy 2 bdrm rural home 2.5 mi from downtown | $2,611 | $116 | 2 | 1 | 0.6 mi |
Great Falls Home | $2,611 | $116 | 2 | 1 | 1 mi |
One Great place to stay | $2,543 | $113 | 2 | 1 | 1.3 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