Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.22% first-year return on $59,700 initial cash invested.
4.22%
Cash On Cash
8.63%
Cap Rate
1.35
DSCR
$2,742
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,532 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,742
Total Expenses
$2,532
Mortgage P&I
33%
$902
Property Taxes
9%
$253
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Black Tree Loft Unit 3 | $2,896 | $138 | 2 | 1 | 0.05 mi |
Old Brooklyn Pearl | $2,015 | $96 | 2 | 1 | 0.2 mi |
Contemporary Pearl | $2,498 | $119 | 2 | 1 | 0.2 mi |
2 Bdr Apt @ State Road | $1,448 | $69 | 2 | 1 | 0.23 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