Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.3% first-year return on $65,250 initial cash invested.
2.3%
Cash On Cash
7.42%
Cap Rate
1.2
DSCR
$2,728
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,603
Mortgage P&I
42%
$1,158
Property Taxes
2%
$57
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious, Quiet~Close to 17 Springs, RTJ, Maxwell | $2,894 | $151 | 3 | 2 | 0.77 mi |
Close to Sports Complex: Modern Millbrook Duplex! | $2,606 | $136 | 3 | 2 | 2.23 mi |
NEW 4BR 17 Springs, RTJ & Montgomery adventures! | $4,158 | $217 | 4 | 2 | 0.9 mi |
River Region Home | $2,529 | $132 | 2 | 2 | 2 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