Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.56% first-year return on $81,000 initial cash invested.
0.56%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$3,884
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $3,846 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$3,846
Mortgage P&I
40%
$1,536
Property Taxes
9%
$336
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Cozy 3 Bedroom with Large Backyard & Den | $5,606 | $288 | 3 | 2.5 | 0.08 mi |
Porterville Retreat: Hot Tub, Garden Oasis & BBQ | $3,718 | $191 | 3 | 2 | 0.7 mi |
Cottage on Kessing | $2,862 | $147 | 3 | 1 | 0.6 mi |
The Sequoias | $2,939 | $151 | 2 | 1.5 | 0.34 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