Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.63% first-year return on $44,250 initial cash invested.
9.63%
Cash On Cash
10.3%
Cap Rate
1.71
DSCR
$2,255
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,255
Total Expenses
$1,900
Mortgage P&I
28%
$628
Property Taxes
6%
$146
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bruce House located near downtown & colleges. | $1,924 | $111 | 4 | 2 | 0.58 mi |
Spacious river-view cottage w/ 4BR 2BA + parking | $3,745 | $216 | 4 | 1.5 | 0.39 mi |
The Carriage House at Convivium | $1,560 | $90 | 2 | 1 | 0.42 mi |
Spanish Revival 1920 Home | $3,884 | $224 | 3 | 1.5 | 0.52 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