Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.73% first-year return on $54,666 initial cash invested.
5.73%
Cash On Cash
8.87%
Cap Rate
1.41
DSCR
$2,788
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$2,527
Mortgage P&I
33%
$918
Property Taxes
7%
$204
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New! Luxury, Pet-Friendly 2 Bedroom Near Downtown | $1,971 | $81 | 2 | 2 | 0.43 mi |
Furnished 3 Bedroom W/Guest House | $4,550 | $187 | 4 | 2 | 0.66 mi |
1960s Gem-Close to Downtown & In a Quiet Area | $3,480 | $143 | 3 | 1.5 | 0.62 mi |
The Grand Rapidian Historic Charm Modern Comforts | $4,380 | $180 | 4 | 2 | 0.19 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