Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.51% first-year return on $38,040 initial cash invested.
4.51%
Cash On Cash
8.21%
Cap Rate
1.35
DSCR
$1,888
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,040
Downpayment
20%
$24,800
Closing costs
1%
$1,240
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$1,888
Total Expenses
$1,745
Mortgage P&I
33%
$629
Property Taxes
9%
$166
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Saltwater Hot Tub-Private-MCM-Guest Suite | $2,115 | $122 | 2 | 1 | 0.67 mi |
Stay at your Grandma’s! 80s & 90s kids nostalgia | $1,872 | $108 | 2 | 1 | 0.69 mi |
French-Inspired Chalet in MHK | $1,976 | $114 | 2 | 1 | 0.47 mi |
Lil' Blue House with Big Charm | $2,185 | $126 | 2 | 1 | 0.64 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