Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.28% first-year return on $36,780 initial cash invested.
13.28%
Cash On Cash
11%
Cap Rate
1.83
DSCR
$2,074
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$2,074
Total Expenses
$1,667
Mortgage P&I
29%
$592
Property Taxes
2%
$39
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Little Cottage House | $1,666 | $83 | 2 | 1 | 0.34 mi |
Charming 2-bedroom Duplex | $1,345 | $67 | 2 | 1 | 0.37 mi |
Historic Downtown Bungalow | $1,084 | $54 | 2 | 1 | 0.48 mi |
Charming Downtown Getaway | $2,469 | $123 | 2 | 1 | 0.58 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