Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.92% first-year return on $65,292 initial cash invested.
2.92%
Cash On Cash
7.9%
Cap Rate
1.24
DSCR
$3,293
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,292
Downpayment
20%
$45,040
Closing costs
1%
$2,252
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,293
Total Expenses
$3,134
Mortgage P&I
36%
$1,191
Property Taxes
9%
$285
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bed 2 Bath 1st Avenue CR 9 blocks to Downtown | $4,344 | $168 | 3 | 2 | 1.17 mi |
3 Bed 2 Bath Large Apartment 6 blocks to Downtown | $3,671 | $142 | 3 | 2 | 1.38 mi |
3 Bed, 1.5 Bath Large 2 Story 6 Blocks Downtown CR | $3,568 | $138 | 3 | 1 | 1.37 mi |
Private Pool Retreat | Sleeps 8 | 3 Min to DT | $4,602 | $178 | 3 | 1.5 | 1.17 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