Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.19% first-year return on $55,500 initial cash invested.
17.19%
Cash On Cash
13.78%
Cap Rate
2.17
DSCR
$3,358
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
16%
$24,000
Cashflow
Total Income
$3,358
Total Expenses
$2,563
Mortgage P&I
24%
$793
Property Taxes
3%
$106
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Heart of Main| NEWLY RENOVATED HOUSE| 4BR, 3Ba | $4,413 | $279 | 4 | 3 | 1.79 mi |
King Suite w/large tub+2king bdrms+ 1qn bdrm! | $3,037 | $192 | 4 | 2 | 2.08 mi |
Game Room + Fire Pit + Yard Games & BBQ | Near UE | $3,575 | $226 | 3 | 2 | 1.04 mi |
“Stringtown Sunrise” | $2,894 | $183 | 3 | 2 | 1.07 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