Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.82% first-year return on $53,070 initial cash invested.
4.82%
Cash On Cash
8.44%
Cap Rate
1.38
DSCR
$2,702
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,489 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,489
Mortgage P&I
32%
$853
Property Taxes
9%
$234
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Historic Home near Bike Trail & Downtown | $2,720 | $172 | 3 | 2.5 | 1.44 mi |
Welcome Stay | $2,942 | $186 | 3 | 2 | 0.98 mi |
Farmhouse in center of Mt Vernon | $2,910 | $184 | 3 | 2 | 1.37 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