Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.99% first-year return on $48,750 initial cash invested.
3.99%
Cash On Cash
7.93%
Cap Rate
1.28
DSCR
$2,359
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,359
Total Expenses
$2,197
Mortgage P&I
38%
$901
Property Taxes
4%
$103
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home 5 Mins from Downtown | $2,943 | $129 | 2 | 1 | 0.21 mi |
Near Delano and Downtown | Open Floor plan W/ W&D! | $2,350 | $103 | 2 | 1 | 0.43 mi |
Fenced Yard W/ W&D | Nearby Major Highway! | $2,760 | $121 | 2 | 1 | 0.24 mi |
Cozy Cottage in Delano: washer/dryer; fenced yard | $2,076 | $91 | 2 | 1 | 0.25 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