Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.23% first-year return on $39,000 initial cash invested.
25.23%
Cash On Cash
17.15%
Cap Rate
2.86
DSCR
$2,756
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$1,936
Mortgage P&I
18%
$499
Property Taxes
3%
$80
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3-BR Calallen Retreat w/ Fireplace & Garage | $3,553 | $177 | 3 | 2 | 1.07 mi |
Stunning 3 BD Family Home+ Game Room+PingPong | $4,356 | $217 | 3 | 2 | 1.19 mi |
3 BEDROOMS 2 BATHS W/ LARGE BACK YARD & PET FRIENDLY IN CALALLEN! | $3,292 | $164 | 3 | 2 | 1.25 mi |
Cozy home in the Annaville area | $2,409 | $120 | 3 | 2 | 1.95 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