Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.88% first-year return on $57,879 initial cash invested.
10.88%
Cash On Cash
10.21%
Cap Rate
1.68
DSCR
$3,219
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$2,694
Mortgage P&I
30%
$961
Property Taxes
4%
$121
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet friendly Spacious, modern, best location | $3,790 | $178 | 3 | 2 | 0.14 mi |
Santa Rita Cottage 3 bedroom/2 bath | $3,982 | $187 | 3 | 2 | 0.62 mi |
Amazing! EV charger hot tub | $4,173 | $196 | 3 | 2.5 | 0.12 mi |
Pet friendly beautiful | $3,534 | $166 | 3 | 2 | 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