Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.96% first-year return on $59,868 initial cash invested.
1.96%
Cash On Cash
7.78%
Cap Rate
1.23
DSCR
$2,711
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,711
Total Expenses
$2,613
Mortgage P&I
33%
$902
Property Taxes
13%
$344
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming home in Central Peoria | $1,577 | $61 | 4 | 1 | 2.11 mi |
Entire 3 Bedroom Home, Quiet & Safe Neighborhood | $2,353 | $91 | 3 | 2 | 1.87 mi |
Entire 5 bedroom home by shopping and restaurants. | $3,542 | $137 | 5 | 2 | 1.95 mi |
Grand Little House | $3,956 | $153 | 3 | 2 | 2.03 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