Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.56% first-year return on $44,754 initial cash invested.
14.56%
Cash On Cash
12.03%
Cap Rate
2
DSCR
$2,435
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,754
Downpayment
20%
$25,480
Closing costs
1%
$1,274
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,435
Total Expenses
$1,892
Mortgage P&I
26%
$637
Property Taxes
2%
$44
Home Insurance
2%
$43
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#LuxurySBFarmhouse 3 BR w/3acres! Near Notre Dame | $2,293 | $359 | 3 | 2.5 | 1.8 mi |
Wonderful remodeled Lake Home! | $1,418 | $222 | 2 | 1 | 0.86 mi |
Lake House near Notre Dame | $3,060 | $479 | 4 | 1.5 | 0.55 mi |
Tip of the Peninsula Lake House Retreat | $2,727 | $427 | 3 | 2 | 0.82 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