Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.09% first-year return on $100k initial cash invested.
19.09%
Cash On Cash
12.17%
Cap Rate
2.03
DSCR
$6,891
Rent
$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,760
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$6,891
Total Expenses
$5,294
Mortgage P&I
26%
$1,818
Property Taxes
1%
$38
Home Insurance
2%
$129
HOA
0%
$0
Property Management
15%
$1,034
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,723
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New! 4 Bedroom - Close to Downtown & Park Circle | $8,007 | $325 | 4 | 3.5 | 0.55 mi |
Spacious Pet-Friendly Home, 5 min to Park Circle | $6,874 | $279 | 4 | 3.5 | 0.63 mi |
4 Bedroom - 10 min. to Downtown - 2024 Build Home! | $7,490 | $304 | 4 | 3.5 | 0.63 mi |
Renovated - 4 BedHome - 10 Minutes to Downtown! | $6,184 | $251 | 4 | 2 | 0.65 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