Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.52% first-year return on $59,679 initial cash invested.
11.52%
Cash On Cash
11.36%
Cap Rate
1.77
DSCR
$3,217
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,217 income − $2,644 expenses = $573 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$3,217
Total Expenses
$2,644
Mortgage P&I
28%
$906
Property Taxes
4%
$130
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house with AC, WiFi in fantastic Susanville | $3,496 | $209 | 3 | 2 | 0.33 mi |
Jay's Place | $1,790 | $107 | 3 | 1 | 0.29 mi |
The Family Haven at the Q Cottage | $2,376 | $142 | 3 | 1 | 0.85 mi |
Pet-Friendly Susanville Home w/ Pickleball Court | $3,413 | $204 | 3 | 1 | 0.85 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