Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.76% first-year return on $41,379 initial cash invested.
8.76%
Cash On Cash
9.73%
Cap Rate
1.54
DSCR
$2,432
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$2,432
Total Expenses
$2,130
Mortgage P&I
30%
$735
Property Taxes
7%
$179
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueberry Bungalow (stunning Patio & Garden) | $2,853 | $134 | 2 | 1 | 0.27 mi |
The Wright Bungalow:Near WSU/UD/WPAFB/MV Hospital | $2,427 | $114 | 2 | 1 | 0.35 mi |
The Cozy Corinth | $2,363 | $111 | 2 | 1 | 0.43 mi |
The Chelsea: Game Room Downstairs! | $3,236 | $152 | 2 | 1 | 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