Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.14% first-year return on $70,500 initial cash invested.
2.14%
Cash On Cash
7.25%
Cap Rate
1.18
DSCR
$2,573
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,447 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$2,447
Mortgage P&I
50%
$1,282
Property Taxes
9%
$227
Home Insurance
3%
$89
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Our Happy Place #4 | $3,106 | $148 | 3 | 2 | 0.23 mi |
Cozy home, quiet neighborhood 1/2 mile from Hwy 99 | $2,099 | $100 | 3 | 2 | 2.18 mi |
Charming brand new 3 bedrooms home on Scarlet | $2,267 | $108 | 3 | 2.5 | 1.57 mi |
A Modern retreat + Large Backyard | Near UC Merced | $3,274 | $156 | 3 | 2.5 | 1.57 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