Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.79% first-year return on $75,729 initial cash invested.
2.79%
Cash On Cash
7.28%
Cap Rate
1.23
DSCR
$3,417
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,241
Mortgage P&I
40%
$1,355
Property Taxes
4%
$149
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Duck Pond View | $3,371 | $163 | 3 | 2 | 3.87 mi |
Cozy 3BR Getaway Near Shops | $4,178 | $202 | 3 | 2 | 4.13 mi |
*Renovated 3 BR 2 Ba Entire Home with GAME ROOM!* | $4,075 | $197 | 3 | 2 | 4.14 mi |
The Milton Manor/ near BSU/Minnitrista | $4,488 | $217 | 3 | 2 | 4.43 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