Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.77% first-year return on $39,750 initial cash invested.
20.77%
Cash On Cash
18.5%
Cap Rate
3.07
DSCR
$2,291
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
32%
$24,000
Cashflow
Total Income
$2,291
Total Expenses
$1,603
Mortgage P&I
16%
$376
Property Taxes
4%
$100
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
the Main Event loft | $3,553 | $198 | 3 | 2 | 0.46 mi |
The House on Moffet Avenue | $1,759 | $98 | 3 | 3 | 0.49 mi |
Jackson 6 | $1,848 | $103 | 3 | 1 | 0.54 mi |
NEW Sleek, Contemporary Home Near Med School | $1,974 | $110 | 3 | 1 | 0.57 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