Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.64% first-year return on $42,045 initial cash invested.
19.64%
Cash On Cash
14.46%
Cap Rate
2.39
DSCR
$2,838
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,045
Downpayment
20%
$22,900
Closing costs
1%
$1,145
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,150
Mortgage P&I
20%
$578
Property Taxes
6%
$168
Home Insurance
1%
$40
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful Country Club Cottage Near MSU | $5,688 | $275 | 3 | 2 | 0.41 mi |
The Fain Casa | $2,544 | $123 | 3 | 1 | 0.57 mi |
Centrally located-College, restaurants, retail. | $1,965 | $95 | 3 | 1 | 0.63 mi |
The Claire Lou | $3,558 | $172 | 3 | 2 | 0.35 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