Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.62% first-year return on $37,830 initial cash invested.
16.62%
Cash On Cash
12.02%
Cap Rate
2.01
DSCR
$2,340
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,830
Downpayment
20%
$24,600
Closing costs
1%
$1,230
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$2,340
Total Expenses
$1,816
Mortgage P&I
26%
$614
Property Taxes
2%
$35
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
6 Person CABIN over the River Blue | $2,689 | $170 | 2 | 1 | 1.96 mi |
… The F•r•i•e•n•d•s Experience … | $2,910 | $184 | 2 | 1.5 | 1.47 mi |
Portofino at River Rocks Landing | $2,388 | $151 | 1 | 1 | 1.05 mi |
Sunset Cottage at River Rocks Landing | $3,764 | $238 | 2 | 1 | 1.06 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