Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.69% first-year return on $53,700 initial cash invested.
3.69%
Cash On Cash
7.33%
Cap Rate
1.33
DSCR
$2,283
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$2,118
Mortgage P&I
34%
$783
Property Taxes
8%
$180
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home sweet home | $3,696 | $196 | 3 | 2 | 1.11 mi |
The Northern Light - 3 BR 2 full bath | $2,621 | $139 | 3 | 2 | 1.41 mi |
3BR/2BA w/ Fire Pit, Centrally Located | $3,527 | $187 | 3 | 2 | 1.86 mi |
Cozy 3-Bdrm2-Bath Home, Sleeps6 | $2,376 | $126 | 3 | 2 | 2.09 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