Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.13% first-year return on $45,579 initial cash invested.
0.13%
Cash On Cash
7.12%
Cap Rate
1.1
DSCR
$2,000
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,000
Total Expenses
$1,995
Mortgage P&I
43%
$864
Property Taxes
6%
$115
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Shades of Grey at Midtown | Best location! | $2,694 | $164 | 3 | 2.5 | 0.48 mi |
Spacious 2BR Townhome near Restaurants & Shopping | $1,823 | $111 | 2 | 2 | 0.51 mi |
Chateau Montgomery | $2,135 | $130 | 2 | 2 | 0.78 mi |
Portofino; Robinson Hill 2 BR Apt / Luxury Shower | $1,495 | $91 | 2 | 1 | 0.37 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