Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.2% first-year return on $47,400 initial cash invested.
18.2%
Cash On Cash
13.11%
Cap Rate
2.21
DSCR
$2,940
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,221
Mortgage P&I
24%
$692
Property Taxes
2%
$68
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Haven, Hot tub, Theatre Room 3BR/2BA Suite! | $5,010 | $270 | 3 | 2 | 1.59 mi |
BEACHIN' BUNGALOW - firepit & fenced in backyard! | $3,247 | $175 | 3 | 2 | 1.84 mi |
Cozy 3 BR home, 5 mins to airport, 2 to mins golf | $1,688 | $91 | 3 | 1.5 | 2.18 mi |
The House on Moffet Avenue | $1,818 | $98 | 3 | 3 | 1.56 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