Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 219.6% first-year return on $6,000 initial cash invested.
219.6%
Cash On Cash
999%
Cap Rate
999
DSCR
$2,111
Rent
$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$0
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,000
Downpayment
0%
$0
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
60000000%
$6,000
Cashflow
Total Income
$2,111
Total Expenses
$1,013
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Apartment, Spacious & Cozy Private entrance | $3,715 | $177 | 1 | 1 | 0.4 mi |
Sparkling Clean * Skylights * Plants * King Bed | $2,560 | $122 | 1 | 1 | 0.51 mi |
sofa-bed w 3” foam pad, b’room, bath & work space | $1,448 | $69 | 1 | 1 | 0.6 mi |
The safest community, the best school district, close to Highway 90, close to downtown, close to the airport, free parking. | $1,322 | $63 | 1 | 1 | 0.51 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