Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.68% first-year return on $37,950 initial cash invested.
12.68%
Cash On Cash
12.14%
Cap Rate
2.01
DSCR
$2,063
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,063
Total Expenses
$1,662
Mortgage P&I
23%
$477
Property Taxes
8%
$161
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Plainview Haven | $2,296 | $148 | 3 | 1 | 0.72 mi |
Remodeled North Rosedale Park Queen Bed Bungelow | $2,110 | $136 | 3 | 1.5 | 0.55 mi |
Beautiful 3BR Home | $3,382 | $218 | 3 | 1.5 | 1.11 mi |
Smart TVs w/ 2 premium queens and 1 king bed | $2,017 | $130 | 3 | 1 | 0.65 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