Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.2% first-year return on $55,926 initial cash invested.
11.2%
Cash On Cash
10.27%
Cap Rate
1.71
DSCR
$2,954
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$2,432
Mortgage P&I
31%
$906
Property Taxes
1%
$44
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
☼ The Magnolia Home - Cozy, Convenient, Comfy ☼ | $2,859 | $127 | 3 | 2 | 0.35 mi |
Charming Timber Framed Home | $3,646 | $162 | 3 | 2 | 0.71 mi |
Contractor-Ready|Pets OK| 2 Kings + Fast WiFi | $4,614 | $205 | 3 | 2 | 0.73 mi |
Simple LC Stay | $2,453 | $109 | 3 | 2.5 | 0.6 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