Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.91% first-year return on $55,500 initial cash invested.
19.91%
Cash On Cash
14.31%
Cap Rate
2.51
DSCR
$3,912
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
16%
$24,000
Cashflow
Total Income
$3,912
Total Expenses
$2,991
Mortgage P&I
18%
$712
Property Taxes
9%
$350
Home Insurance
1%
$52
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 4 Bedroom with Pool and Outdoor Oasis | $8,836 | $415 | 4 | 2.5 | 1.68 mi |
Wow! Beautiful, spacious historic home! | $5,813 | $273 | 3 | 4 | 0.22 mi |
Charming Beaumont Cottage with Private Pool! | $5,067 | $238 | 4 | 3 | 0.64 mi |
Galewood House | $3,790 | $178 | 4 | 3 | 2.33 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