Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.72% first-year return on $68,400 initial cash invested.
1.72%
Cash On Cash
7.02%
Cap Rate
1.17
DSCR
$2,707
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,707
Total Expenses
$2,609
Mortgage P&I
44%
$1,197
Property Taxes
1%
$29
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Sweet Home | $1,787 | $89 | 3 | 2.5 | 0.31 mi |
Beautiful 3-Bed, 2.5-Bath Smart Home w/ RV Parking | $4,055 | $202 | 3 | 2.5 | 0.37 mi |
The Cowboy Corral | $2,529 | $126 | 3 | 1 | 0.21 mi |
Cozy Shop House | $2,268 | $113 | 3 | 1 | 0.36 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