Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.23% first-year return on $82,281 initial cash invested.
8.23%
Cash On Cash
9.22%
Cap Rate
1.48
DSCR
$4,963
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,963
Total Expenses
$4,399
Mortgage P&I
32%
$1,590
Property Taxes
7%
$352
Home Insurance
1%
$74
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 MI to IMG | Heated Pool | Fire Pit | Game Room | $5,968 | $327 | 3 | 2 | 0.05 mi |
Happy Hacienda: Pool, Tub & Mini-Golf, Games | $5,329 | $292 | 3 | 2 | 0.1 mi |
3BR dog friendly home with private, heated pool | $4,307 | $236 | 3 | 2 | 0.11 mi |
Sunshine Oasis 2 with heated saltwater pool | $4,818 | $264 | 3 | 2 | 0.21 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