Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.22% first-year return on $41,436 initial cash invested.
18.22%
Cash On Cash
14.23%
Cap Rate
2.24
DSCR
$2,573
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $1,944 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,436
Downpayment
20%
$22,320
Closing costs
1%
$1,116
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$1,944
Mortgage P&I
23%
$591
Property Taxes
4%
$90
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classic Lakeside Park Retreat | $2,476 | $110 | 3 | 1.5 | 2.99 mi |
Family Stay! | $2,746 | $122 | 3 | 1.5 | 3.23 mi |
Mi Casa! Downtown * FREE * Coffee/FAST Wi-Fi | $2,746 | $122 | 3 | 1.5 | 3.25 mi |
1887 Custom Classic Charmer | $2,093 | $93 | 3 | 1.5 | 3.5 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