Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.35% first-year return on $39,000 initial cash invested.
29.35%
Cash On Cash
18.89%
Cap Rate
3.15
DSCR
$3,018
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$2,064
Mortgage P&I
17%
$499
Property Taxes
3%
$81
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cloverdale Corner w/ 3 BR, 2 Dens & 2 Kitchens | $5,706 | $226 | 3 | 2 | 0.43 mi |
Spacious 3BR Escape | Walk to Riverwalk Stadium | $4,368 | $173 | 3 | 2 | 0.52 mi |
Quiet Cozy 3/2 Cloverdale Retreat w/Spacious Yard | $3,837 | $152 | 3 | 2 | 0.69 mi |
Chic Historic Downtown Hidden Gem | $2,600 | $103 | 3 | 2.5 | 0.34 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