Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.81% first-year return on $87,000 initial cash invested.
3.81%
Cash On Cash
7.74%
Cap Rate
1.29
DSCR
$3,834
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,834
Total Expenses
$3,558
Mortgage P&I
39%
$1,505
Property Taxes
3%
$109
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park Place by Sojourners | $5,092 | $270 | 4 | 2 | 0.43 mi |
Modern Tree-Street Retreat/Walkable Location | $4,432 | $235 | 4 | 2 | 1.61 mi |
The Quad Haven & Loft | $5,243 | $278 | 4 | 2.5 | 1.41 mi |
Newly Remodeled Home | $3,564 | $189 | 4 | 2 | 1.99 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