Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.92% first-year return on $61,890 initial cash invested.
8.92%
Cash On Cash
9.7%
Cap Rate
1.54
DSCR
$3,301
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,301
Total Expenses
$2,841
Mortgage P&I
33%
$1,098
Property Taxes
3%
$86
Home Insurance
2%
$73
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Patio Home Charlestown State Park & River Ridge | $3,915 | $198 | 3 | 2 | 0.8 mi |
Shabby Chic Cabin Rustic Hideaway in Nature | $5,239 | $265 | 3 | 2.5 | 3 mi |
Cozy Riverfront House with Private Dock with Stunn | $9,609 | $486 | 3 | 2.5 | 3.56 mi |
The Quaint Cottage | $2,906 | $147 | 3 | 1 | 0.54 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