Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.47% first-year return on $64,179 initial cash invested.
6.47%
Cash On Cash
8.73%
Cap Rate
1.41
DSCR
$3,080
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$2,734
Mortgage P&I
37%
$1,131
Property Taxes
2%
$48
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cloverdale Comfort | $3,261 | $151 | 3 | 2 | 0.26 mi |
Bright 3BR Escape | Pet-Friendly | $3,477 | $161 | 3 | 2 | 0.5 mi |
Chic Historic Downtown Hidden Gem | $2,224 | $103 | 3 | 2.5 | 0.7 mi |
Quiet Cozy 3/2 Cloverdale Retreat w/Spacious Yard | $3,304 | $153 | 3 | 2 | 0.17 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