Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.58% first-year return on $73,650 initial cash invested.
7.58%
Cash On Cash
8.59%
Cap Rate
1.48
DSCR
$3,673
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,673 income − $3,208 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,673
Total Expenses
$3,208
Mortgage P&I
35%
$1,286
Property Taxes
2%
$66
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Shasta Lake Retreat: Boat, Hike & Fish! | $2,701 | $185 | 3 | 2 | 0.16 mi |
Charming Lakehead Cabin: Walk to Shasta Lake! | $3,665 | $251 | 3 | 2 | 0.17 mi |
The Lakeview Cottage: 5-Minute Walk To The Lake! | $4,920 | $337 | 3 | 2 | 0.56 mi |
Villa Nosoni-by Lake Shasta caverns | $4,263 | $292 | 4 | 2 | 0.02 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