Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.68% first-year return on $74,028 initial cash invested.
7.68%
Cash On Cash
9.25%
Cap Rate
1.46
DSCR
$4,280
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $3,806 expenses = $474 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$3,806
Mortgage P&I
33%
$1,411
Property Taxes
6%
$247
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Shasta Lake Retreat: Boat, Hike & Fish! | $3,413 | $187 | 3 | 2 | 0.05 mi |
Charming Lakehead Cabin: Walk to Shasta Lake! | $4,544 | $249 | 3 | 2 | 0 mi |
Villa Nosoni-by Lake Shasta caverns | $5,311 | $291 | 4 | 2 | 0.15 mi |
The Lakeview Cottage: 5-Minute Walk To The Lake! | $6,223 | $341 | 3 | 2 | 0.44 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