Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.91% first-year return on $90,150 initial cash invested.
11.91%
Cash On Cash
10.16%
Cap Rate
1.72
DSCR
$5,585
Rent
$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,585
Total Expenses
$4,690
Mortgage P&I
28%
$1,548
Property Taxes
6%
$352
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Theater • Game Room • Gym • Firepit • 4BR Home | $7,321 | $415 | 4 | 2 | 1.07 mi |
Spacious 4BR Home in Oak Park | $7,480 | $424 | 4 | 2 | 1.07 mi |
Cozy Chic 4BD 2BA Oak Park Penthouse | $5,910 | $335 | 4 | 2 | 1.15 mi |
4BR Retreat w/ Patio, Games | $6,669 | $378 | 4 | 2 | 1.44 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