Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.91% first-year return on $51,600 initial cash invested.
3.91%
Cash On Cash
8.3%
Cap Rate
1.3
DSCR
$2,225
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,057 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,225
Total Expenses
$2,057
Mortgage P&I
38%
$849
Property Taxes
4%
$84
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NO Cleaning fee. Remodeled. WALK to ND. | $3,005 | $267 | 3 | 1 | 0.05 mi |
A Restful Ranch Near ND 65% Off Month+ Rental | $3,331 | $296 | 3 | 1 | 0.15 mi |
Pyle Avenue Retreat | $3,140 | $279 | 3 | 1 | 0.24 mi |
The Pyle Retreat | $3,016 | $268 | 3 | 1 | 0.24 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