Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.78% first-year return on $55,779 initial cash invested.
12.78%
Cash On Cash
11.31%
Cap Rate
1.74
DSCR
$3,244
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$2,650
Mortgage P&I
30%
$972
Property Taxes
2%
$57
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Townhouse Central Montgomery Old Farm Rd | $2,544 | $123 | 3 | 2.5 | 0.3 mi |
Perfect 4BR City Escape Close to Attractions & DT! | $4,385 | $212 | 4 | 2 | 0.28 mi |
Chateau Montgomery | $2,689 | $130 | 2 | 2 | 0.4 mi |
Perfect 4BR City Escape Close to Attractions & DT! | $4,075 | $197 | 4 | 2 | 0.41 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