Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 54.36% first-year return on $17,460 initial cash invested.
54.36%
Cash On Cash
45.97%
Cap Rate
7.6
DSCR
$1,841
Rent
$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$26,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,460
Downpayment
20%
$5,200
Closing costs
1%
$260
Rehab
0%
$0
Furnishing
46%
$12,000
Cashflow
Total Income
$1,841
Total Expenses
$1,050
Mortgage P&I
7%
$131
Property Taxes
1%
$26
Home Insurance
0%
$9
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Budget Brick Inn A | $1,919 | $83 | 2 | 1 | 1.96 mi |
Urban Old Brick House | $2,034 | $88 | 2 | 1 | 2 mi |
Charming Home | 2BR/1BA | 3 blocks from Phoebe | $2,358 | $102 | 2 | 1 | 2.36 mi |
Charming 2 Bed / 2 Bath Home in Historic Downtown Albany | $2,913 | $126 | 2 | 2 | 1.96 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