Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.96% first-year return on $73,923 initial cash invested.
0.96%
Cash On Cash
6.68%
Cap Rate
1.14
DSCR
$3,047
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$2,988
Mortgage P&I
43%
$1,301
Property Taxes
4%
$130
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Charmer, Pet-friendly | $2,282 | $121 | 3 | 2 | 4.41 mi |
Modern Millhouse | $2,602 | $138 | 3 | 2 | 4.43 mi |
Grove Cottage | $3,640 | $193 | 3 | 2 | 4.77 mi |
Luxury Loft Located in Historic Downtown Concord | $3,545 | $188 | 3 | 1.5 | 4.63 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