Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.4% first-year return on $60,000 initial cash invested.
5.4%
Cash On Cash
8%
Cap Rate
1.4
DSCR
$2,806
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,536
Mortgage P&I
34%
$952
Property Taxes
6%
$167
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Calm Cordova Getaway | $1,626 | $99 | 3 | 2 | 0.13 mi |
Turquoise Pool Oasis | $5,207 | $317 | 3 | 2 | 0.62 mi |
Pat and Jackie's Place | $4,008 | $244 | 4 | 2 | 0.43 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