Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.11% first-year return on $58,167 initial cash invested.
8.11%
Cash On Cash
9.33%
Cap Rate
1.64
DSCR
$2,556
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,167
Downpayment
20%
$32,540
Closing costs
1%
$1,627
Rehab
0%
$0
Furnishing
15%
$24,000
Cashflow
Total Income
$2,556
Total Expenses
$2,163
Mortgage P&I
30%
$770
Property Taxes
4%
$110
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Peacock Place on Pineview! | $5,425 | $343 | 4 | 3 | 0.65 mi |
Welcome to the Lyric! | $4,476 | $283 | 4 | 3 | 0.77 mi |
Spacious 4BR • 9 Beds • Perfect for Groups | $3,306 | $209 | 4 | 2.5 | 0.46 mi |
The Cottage at Chatham | $2,104 | $133 | 3 | 2 | 0.35 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