Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.31% first-year return on $49,479 initial cash invested.
14.31%
Cash On Cash
11.84%
Cap Rate
1.92
DSCR
$2,948
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$2,358
Mortgage P&I
26%
$771
Property Taxes
4%
$120
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming King En-suite Home - Only 15 Mins to DT! | $3,878 | $170 | 3 | 2 | 0.37 mi |
NEW 3BR w/ En-suite & Full Kitchen - Close to DT | $5,019 | $220 | 3 | 2 | 0.41 mi |
Harmony House 3bd 2bath newly remodeled Gem in peaceful neighborhood. | $3,490 | $153 | 3 | 2 | 0.71 mi |
Harmony House | $3,331 | $146 | 3 | 2 | 0.72 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