Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.52% first-year return on $63,129 initial cash invested.
3.52%
Cash On Cash
7.57%
Cap Rate
1.28
DSCR
$2,699
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,699
Total Expenses
$2,514
Mortgage P&I
39%
$1,062
Property Taxes
3%
$81
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park Palace was built March 2023 | $2,917 | $139 | 3 | 2 | 0.74 mi |
33rd Updated, Sparkling Clean Conveniently Located | $2,812 | $134 | 3 | 2 | 1.48 mi |
“Kentucky B” Built 10/22 Open concept! Gorgeous! | $3,148 | $150 | 3 | 2 | 1.77 mi |
Stylish Rancher in Quiet, Tree Lined Neighborhood | $2,917 | $139 | 3 | 2 | 0.77 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