Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.39% first-year return on $143k initial cash invested.
2.39%
Cash On Cash
6.98%
Cap Rate
1.2
DSCR
$6,335
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,661
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,335
Total Expenses
$6,050
Mortgage P&I
43%
$2,754
Property Taxes
1%
$52
Home Insurance
3%
$204
HOA
0%
$0
Property Management
15%
$950
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Victorian 4BR w/Hot Tub 5 Min to Downtown | $9,328 | $451 | 4 | 2 | 0.13 mi |
Spacious Home+Games| Grand Fountain District Suite | $7,549 | $365 | 4 | 2 | 0.13 mi |
Spacious & Stocked Family Craftsman Elizabeth Park | $9,080 | $439 | 4 | 2 | 0.28 mi |
Luxurious 4bdrm Bellingham house | $6,288 | $304 | 4 | 2 | 0.33 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