Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.14% first-year return on $51,600 initial cash invested.
8.14%
Cash On Cash
9.8%
Cap Rate
1.55
DSCR
$2,864
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,514
Mortgage P&I
29%
$841
Property Taxes
8%
$241
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful Ranch w/ Grill/3TVs/Game & Bar RM by RO | $4,659 | $207 | 3 | 2 | 2 mi |
Single Level 3 BD/2 BA Home Madison Heights | $2,904 | $129 | 3 | 2 | 2.06 mi |
Comfortable Stylish 3 Bed Near Royal Oak | $3,804 | $169 | 3 | 1 | 1.67 mi |
Quiet neighborhood | $3,016 | $134 | 3 | 2 | 1.25 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