Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.07% first-year return on $74,700 initial cash invested.
3.07%
Cash On Cash
7.46%
Cap Rate
1.26
DSCR
$3,948
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,757
Mortgage P&I
34%
$1,330
Property Taxes
11%
$436
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Riverside Stay w HotTub | $4,072 | $291 | 3 | 2 | 2.64 mi |
Large House on the Rock River *Pool table* | $12,187 | $871 | 4 | 3.5 | 2.5 mi |
A Traveling Executive's Home Away From Home! | $2,672 | $191 | 2 | 2.5 | 2.61 mi |
Spacious 3BR/2.5Bath Budget Stay | $1,651 | $118 | 3 | 2.5 | 2.45 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