Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.86% first-year return on $53,805 initial cash invested.
4.86%
Cash On Cash
8.52%
Cap Rate
1.35
DSCR
$2,394
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,805
Downpayment
20%
$34,100
Closing costs
1%
$1,705
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,176
Mortgage P&I
37%
$896
Property Taxes
3%
$71
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Home Away From Home! | $2,357 | $123 | 3 | 2 | 0.28 mi |
Welcome to Pennsylvania Place! | $2,472 | $129 | 3 | 2 | 0.28 mi |
1524 Charmer, new home, close to downtown! | $2,357 | $123 | 3 | 2 | 0.52 mi |
The Little Red House on Murphy | $2,338 | $122 | 3 | 2 | 0.59 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