Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.95% first-year return on $113k initial cash invested.
3.95%
Cash On Cash
7.59%
Cap Rate
1.28
DSCR
$6,143
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,143
Total Expenses
$5,772
Mortgage P&I
36%
$2,239
Property Taxes
4%
$255
Home Insurance
3%
$156
HOA
3%
$173
Property Management
15%
$921
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,536
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bear River Lodge w/ Hot tub and Sauna | $7,145 | $405 | 3 | 2.5 | 2.83 mi |
‘The Rookery’ - Dreamy Home w/ Private Dock! | $7,286 | $413 | 3 | 2 | 5.42 mi |
Modern Lake Lawrence Retreat w/ a Deck & Dock! | $3,811 | $216 | 3 | 1 | 5 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