Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.5% first-year return on $145k initial cash invested.
0.5%
Cash On Cash
6.9%
Cap Rate
1.11
DSCR
$6,779
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,764
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,779
Total Expenses
$6,718
Mortgage P&I
44%
$2,984
Property Taxes
4%
$242
Home Insurance
3%
$201
HOA
1%
$37
Property Management
15%
$1,017
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,695
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
FunStation: 2800sqft Reno Getaway for All Ages | $8,608 | $311 | 4 | 3 | 1.68 mi |
23 Minutes To Tesla/ 9 Beds | $9,605 | $347 | 4 | 3 | 1.75 mi |
23 Minutes To Tesla/ 9 Beds | $7,667 | $277 | 4 | 3 | 1.75 mi |
Near Sparks Marina and the outlets at Legends. | $5,287 | $191 | 4 | 2.5 | 1.84 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