Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.15% first-year return on $66,300 initial cash invested.
6.15%
Cash On Cash
8.65%
Cap Rate
1.4
DSCR
$3,365
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$3,025
Mortgage P&I
35%
$1,183
Property Taxes
4%
$146
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Magical 3BR Family Home w/ Fire Pit • Pet Friendly | $2,395 | $105 | 3 | 2 | 0.07 mi |
Quiet Retreat-7 min to Maxwell, 10 min to Downtown | $3,194 | $140 | 3 | 1.5 | 0.38 mi |
Spacious 3BR Home | Huge Yard + Near Capitol | $3,810 | $167 | 3 | 2 | 0.09 mi |
Vega Vacation Spacious 3 BR w/ king beds+pool | $4,905 | $215 | 3 | 2 | 0.21 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