Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.17% first-year return on $44,859 initial cash invested.
17.17%
Cash On Cash
13.47%
Cap Rate
2.11
DSCR
$2,849
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,859
Downpayment
20%
$25,580
Closing costs
1%
$1,279
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,849
Total Expenses
$2,207
Mortgage P&I
24%
$680
Property Taxes
4%
$102
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park Place! | $3,677 | $186 | 3 | 2 | 1.77 mi |
Spacious home w/Sunroom+Office+Private Parking Pad | $3,064 | $155 | 3 | 2 | 1.34 mi |
The Gill House | $5,457 | $276 | 4 | 2 | 1.95 mi |
Spacious Family Home with Fenced Yard | $4,172 | $211 | 4 | 2 | 1.84 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