Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.77% first-year return on $76,311 initial cash invested.
10.77%
Cash On Cash
10.27%
Cap Rate
1.66
DSCR
$4,103
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$4,103
Total Expenses
$3,418
Mortgage P&I
31%
$1,282
Property Taxes
2%
$79
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tide on 19th- 4BR/2BA, Large Patio, Fire Pit & Sma | $4,395 | $344 | 4 | 2 | 0.19 mi |
Tailgate Getaway *3 MILES TO UA* | $4,267 | $334 | 4 | 2 | 0.24 mi |
Bungalow on Main | $5,097 | $399 | 4 | 2 | 0.44 mi |
Game Day Retreat 4BR 3.7 miles to BDS w/big yard | $5,621 | $440 | 4 | 2 | 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