Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.08% first-year return on $87,720 initial cash invested.
13.08%
Cash On Cash
10.29%
Cap Rate
1.7
DSCR
$5,500
Rent
$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,500
Total Expenses
$4,544
Mortgage P&I
30%
$1,670
Property Taxes
2%
$118
Home Insurance
2%
$116
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,375
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun desert getaway with Private FREE heated Pool! | $6,877 | $314 | 3 | 2 | 0.16 mi |
Central-15 min from all! | Pool | Family friendly | $4,971 | $227 | 3 | 2 | 0.33 mi |
Charming boutique home! | $4,030 | $184 | 3 | 2 | 0.51 mi |
Twin Palms - Quiet/Clean+Heated Pool+Ax Throwing | $5,037 | $230 | 3 | 2 | 0.53 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