Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.93% first-year return on $80,679 initial cash invested.
10.93%
Cash On Cash
10.05%
Cap Rate
1.71
DSCR
$5,055
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$5,055
Total Expenses
$4,320
Mortgage P&I
26%
$1,323
Property Taxes
9%
$477
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cottage with Home Theatre in Joliet | $5,670 | $239 | 3 | 2 | 3.22 mi |
*The Heron House*/King Bed/Spacious/Remodeled/ | $5,647 | $238 | 3 | 2 | 3.3 mi |
*The Belltower Haven*Large*Family Friendly*Wi-Fi | $4,437 | $187 | 3 | 2 | 3.17 mi |
*The Historic Hideaway*/King Bed/Remodeled/Wi-Fi | $4,199 | $177 | 3 | 1 | 3.17 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