Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.34% first-year return on $65,250 initial cash invested.
2.34%
Cash On Cash
7.55%
Cap Rate
1.21
DSCR
$2,959
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,959
Total Expenses
$2,832
Mortgage P&I
40%
$1,171
Property Taxes
5%
$151
Home Insurance
3%
$79
HOA
0%
$11
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home Away/ Pool View and Internet - Sleeps 6 | $3,283 | $152 | 3 | 2 | 0.54 mi |
Pool, FUN, and WiFi! (East Montgomery Home Oasis) | $3,153 | $146 | 3 | 2 | 0.57 mi |
LuxStay@Eastside Halcyon | $3,650 | $169 | 3 | 2 | 0.39 mi |
Patti Corner | $3,779 | $175 | 3 | 2 | 0.73 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