Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.12% first-year return on $73,608 initial cash invested.
4.12%
Cash On Cash
7.73%
Cap Rate
1.3
DSCR
$3,524
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$3,271
Mortgage P&I
37%
$1,312
Property Taxes
5%
$174
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Al's Place | $4,388 | $229 | 3 | 2 | 0.84 mi |
Downtown Getaway | New 4 bed, 3 Bedroom, 2.5 Bath | $3,871 | $202 | 3 | 2.5 | 1.91 mi |
Cali Home Base near NAS w/Game Room | $3,698 | $193 | 3 | 2 | 0.58 mi |
Summer Oasis | $7,837 | $409 | 3 | 2 | 1.01 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