Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.87% first-year return on $92,250 initial cash invested.
1.87%
Cash On Cash
7.33%
Cap Rate
1.19
DSCR
$4,423
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,423
Total Expenses
$4,279
Mortgage P&I
38%
$1,663
Property Taxes
9%
$379
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Capital Prime Time-3 BR with Fireplace Sleeps 12 | $5,033 | $394 | 4 | 2.5 | 0.57 mi |
Prime Time - 3 Bedroom with Fireplace! Sleeps 12 | $4,944 | $387 | 4 | 2.5 | 0.64 mi |
1,650 sq ft, 3 bd, 2ba Ranch - All the comforts! | $3,679 | $288 | 3 | 2 | 1.36 mi |
Citys EDGE - 3 Bedroom Sleeps 12! 6 miles downtown | $4,676 | $366 | 3 | 2.5 | 0.62 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