Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 79.47% first-year return on $18,000 initial cash invested.
79.47%
Cash On Cash
999%
Cap Rate
999
DSCR
$2,324
Rent
$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$0
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,000
Downpayment
0%
$0
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
180000000%
$18,000
Cashflow
Total Income
$2,324
Total Expenses
$1,132
Property Taxes
1%
$13
Home Insurance
0%
$3
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Long Term Stays! 3 BD Home Ferndale near Royal Oak | $1,931 | $127 | 3 | 1 | 1.69 mi |
NearEverything65”TVNewAppliancesBBQGrillFenced3B | $2,403 | $158 | 3 | 1 | 1.71 mi |
Bagley Beauty | $2,327 | $153 | 3 | 1 | 1.76 mi |
Fresh & Remodeled Getaway-Bonfire | $2,312 | $152 | 3 | 1 | 1.81 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