Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.89% first-year return on $84,228 initial cash invested.
1.89%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$3,342
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,342
Total Expenses
$3,209
Mortgage P&I
43%
$1,442
Property Taxes
2%
$60
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW 4BR 17 Springs, RTJ & Montgomery adventures! | $4,224 | $217 | 4 | 2 | 1.79 mi |
Mac's Manor! Cozy& Convenient To 17 Springs & RTJ. | $2,764 | $142 | 4 | 2 | 1.06 mi |
17 Springs Retreat | $3,991 | $205 | 3 | 2 | 1.61 mi |
Near 17 Springs Sports Complex: Millbrook Duplex! | $3,115 | $160 | 3 | 2 | 1.32 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