Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.06% first-year return on $72,434 initial cash invested.
21.06%
Cash On Cash
13.86%
Cap Rate
2.24
DSCR
$5,095
Rent
$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,434
Downpayment
20%
$46,128
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$5,095
Total Expenses
$3,824
Mortgage P&I
23%
$1,189
Property Taxes
2%
$108
Home Insurance
2%
$81
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Large Four Bedroom Executive Home | $7,224 | $609 | 4 | 3 | 0.25 mi |
South Boulder Get Away | $6,062 | $511 | 4 | 3 | 0.37 mi |
Best Location~Fun~2 Living Rooms +Ping Pong/Games | $5,160 | $435 | 4 | 3 | 0.62 mi |
Boulder Zen Garden Retreat (4 Brm) | $5,279 | $445 | 4 | 2.5 | 0.03 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