Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.74% first-year return on $61,800 initial cash invested.
4.74%
Cash On Cash
8.7%
Cap Rate
1.37
DSCR
$2,728
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,484 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$2,728
Total Expenses
$2,484
Mortgage P&I
35%
$952
Property Taxes
6%
$160
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy & convenient 2br home in duplex | $1,852 | $105 | 2 | 1 | 0.27 mi |
Amazing Properties Lower Unit | $1,323 | $75 | 2 | 1 | 0.35 mi |
Apartment in Cleveland | $2,399 | $136 | 2 | 1 | 0.36 mi |
Just Like Home - Downstairs | $1,500 | $85 | 2 | 1 | 0.4 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