Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.91% first-year return on $83,157 initial cash invested.
6.91%
Cash On Cash
8.83%
Cap Rate
1.46
DSCR
$4,439
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,439
Total Expenses
$3,960
Mortgage P&I
32%
$1,415
Property Taxes
7%
$322
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Planter's Paradise | $2,985 | $151 | 4 | 2 | 0.68 mi |
4BR Fenced Yard I Pack n Play, Garage, Fast WiFi | $5,022 | $254 | 4 | 2 | 1.1 mi |
Pristine, 6 TVs, 2 King Beds, FAST Wifi | $4,785 | $242 | 4 | 2 | 1.18 mi |
Historical Charmer On 9th Street | $2,333 | $118 | 4 | 2 | 1.4 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