Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.83% first-year return on $102k initial cash invested.
4.83%
Cash On Cash
7.66%
Cap Rate
1.32
DSCR
$5,354
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$4,944
Mortgage P&I
36%
$1,923
Property Taxes
6%
$312
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monarch House - Central Midland | $4,828 | $248 | 3 | 2 | 0.61 mi |
Santa Fe Solace | $5,587 | $287 | 3 | 2 | 0.76 mi |
Great Neighborhood Relaxed RoomyComfy CleanSafe | $2,297 | $118 | 3 | 2 | 0.76 mi |
Hacienda Hideaway - With Pool! | $5,859 | $301 | 3 | 2 | 0.78 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