Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.16% first-year return on $42,429 initial cash invested.
4.16%
Cash On Cash
8.21%
Cap Rate
1.3
DSCR
$2,022
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,022
Total Expenses
$1,875
Mortgage P&I
38%
$763
Property Taxes
4%
$90
Home Insurance
3%
$51
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Best in the West 2br unit 5 min from downtown | $2,392 | $121 | 2 | 1 | 0.41 mi |
2 Bed Cozy Columbus Escape | $1,246 | $63 | 2 | 1 | 1.06 mi |
Family-Friendly/WiFi + Kitchen | $2,096 | $106 | 2 | 1 | 1.18 mi |
New Heaven | $1,799 | $91 | 2 | 1 | 1.28 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