Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.32% first-year return on $53,490 initial cash invested.
3.32%
Cash On Cash
8.13%
Cap Rate
1.28
DSCR
$2,603
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$2,455
Mortgage P&I
34%
$893
Property Taxes
10%
$252
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Springfield Illinois Getaway. Luxury/Modern. | $5,314 | $273 | 3 | 2 | 0.66 mi |
Spread out and enjoy! | $4,653 | $239 | 3 | 2 | 0.67 mi |
From home to home by Jeffrey | $2,667 | $137 | 3 | 2 | 0.81 mi |
The Getaway at Sandgate | $3,426 | $176 | 4 | 2 | 0.18 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