Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.69% first-year return on $54,750 initial cash invested.
1.69%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$2,346
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$2,269
Mortgage P&I
38%
$887
Property Taxes
8%
$195
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Raider Retreat-Your TTU Basecamp | $2,854 | $184 | 3 | 2 | 0.56 mi |
Stylish Retreat with AfricanTouch–Warm&Unique Stay | $2,451 | $158 | 3 | 2 | 0.65 mi |
The Cozy Home | $2,466 | $159 | 3 | 2 | 0.11 mi |
Chavez's Home Away From Home | $2,730 | $176 | 3 | 2 | 0.54 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