Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.61% first-year return on $63,900 initial cash invested.
6.61%
Cash On Cash
9.11%
Cap Rate
1.47
DSCR
$2,803
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$2,803
Total Expenses
$2,451
Mortgage P&I
35%
$978
Property Taxes
2%
$62
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 3BDR 2Bth house+Fenced Backyard | $2,581 | $123 | 3 | 2 | 2.21 mi |
Upscale Abode | $4,093 | $195 | 4 | 2 | 1.58 mi |
Spacious Downtown Home | $1,952 | $93 | 3 | 1 | 2.1 mi |
Secluded Riverside Retreat w/ Private Park Access | $2,938 | $140 | 3 | 2 | 2.08 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