Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.49% first-year return on $57,879 initial cash invested.
5.49%
Cash On Cash
8.68%
Cap Rate
1.38
DSCR
$2,825
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,825
Total Expenses
$2,560
Mortgage P&I
35%
$995
Property Taxes
5%
$142
Home Insurance
2%
$67
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ice Blue | $2,980 | $138 | 3 | 1 | 0.37 mi |
Red And Ready (Near Wittenberg) | $1,900 | $88 | 3 | 1 | 2.06 mi |
Modern Farmhouse Style - Near Everything! | $2,807 | $130 | 3 | 1 | 2.31 mi |
Blake's Place 2.0 | $3,607 | $167 | 3 | 1 | 2.68 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