This property might be a fair Airbnb investment with a projected 5.62% first-year return on $74,028 initial cash invested.
5.62%
Cash On Cash
8.64%
Cap Rate
1.36
DSCR
$4,039
Rent
$347
Cashflow
$48,468
Annual
$224
ADR
59%
Occupancy
55%
Confidence Med
67%
Lakehead Score
Cash Flow
$4,039 income − $3,692 expenses = $347 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
$4,039
Total Expenses
$3,692
Mortgage P&I
35%
$1,411
Property Taxes
6%
$247
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Lakehead Cabin: Walk to Shasta Lake! | $4,469 | $249 | 3 | 2 | 0 mi |
Charming Shasta Lake Retreat: Boat, Hike & Fish! | $3,464 | $193 | 3 | 2 | 0.05 mi |
Villa Nosoni-by Lake Shasta caverns | $5,258 | $293 | 4 | 2 | 0.15 mi |
The Lakeview Cottage: 5-Minute Walk To The Lake! | $6,263 | $349 | 3 | 2 | 0.44 mi |
Gorgeous House with a Dream View of Shasta lake! | $6,855 | $382 | 3 | 2.5 | 0.67 mi |
The perfect pit stop. | $2,279 | $127 | 2 | 2 | 0.43 mi |
Charming Lake Cottage • Relaxed, Cozy Stay | $3,643 | $203 | 2 | 2 | 0.37 mi |
Large Lake House, Game Room, 4 Bedrooms, Near Lake | $8,829 | $492 | 4 | 2 | 0.56 mi |
Great Family House in Shasta Lake-Lakehead | $5,617 | $313 | 2 | 2 | 0.68 mi |
Doney Creek Cabin-Wooded 1 acre/ Boat parking | $4,935 | $275 | 2 | 2 | 0.06 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price