Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.82% first-year return on $93,279 initial cash invested.
2.82%
Cash On Cash
7.23%
Cap Rate
1.25
DSCR
$4,482
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,482
Total Expenses
$4,263
Mortgage P&I
36%
$1,591
Property Taxes
8%
$365
Home Insurance
3%
$116
HOA
1%
$41
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Peacock Place on Pineview! | $6,841 | $346 | 4 | 3 | 2.27 mi |
Spacious 4BR • 9 Beds • Perfect for Groups | $4,152 | $210 | 4 | 2.5 | 2.18 mi |
Serenity On Hearthstone | $3,480 | $176 | 4 | 2 | 1.8 mi |
Upscale GAME ROOM, Movie Theater, Arcade, Fire Pit | $6,386 | $323 | 4 | 2 | 1.86 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