Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.8% first-year return on $43,950 initial cash invested.
25.8%
Cash On Cash
19.25%
Cap Rate
3.34
DSCR
$3,063
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
25%
$24,000
Cashflow
Total Income
$3,063
Total Expenses
$2,118
Mortgage P&I
15%
$456
Property Taxes
5%
$158
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
》Breathtaking Lakefront retreat w Pool+ Fire pit | $7,147 | $534 | 4 | 2 | 2.61 mi |
Gated Parking + Fire Pit | Near Zoo + Rhodes | $2,918 | $218 | 3 | 2 | 3.65 mi |
Charming Cottage | $1,205 | $90 | 3 | 1 | 2.21 mi |
》Stunning LakeFront retreat •Fire pit•game room 《 | $6,638 | $496 | 4 | 3 | 2.64 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