Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 76.97% first-year return on $25,350 initial cash invested.
76.97%
Cash On Cash
68.4%
Cap Rate
10.73
DSCR
$4,584
Rent
$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
51%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$2,958
Mortgage P&I
4%
$186
Property Taxes
8%
$377
Home Insurance
3%
$140
HOA
1%
$55
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW/VIEWS! 3Bedrooms+2BonusRms/Pool/Spa/EVCharger | $9,962 | $712 | 3 | 2.5 | 0.28 mi |
Elegant *Blackwood Grove* by Casa Oso | $3,400 | $243 | 3 | 2 | 0.7 mi |
Yosemite Firehouse Inn | $3,540 | $253 | 3 | 3.5 | 0.71 mi |
Alkatebellina - New flat, spacious nature retreat | $2,057 | $147 | 2 | 1 | 0.35 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