Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.6% first-year return on $86,979 initial cash invested.
9.6%
Cash On Cash
9.77%
Cap Rate
1.59
DSCR
$5,310
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,310
Total Expenses
$4,614
Mortgage P&I
29%
$1,534
Property Taxes
8%
$427
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
It's called the Annex-right next door to us! | $6,524 | $325 | 4 | 2 | 1.91 mi |
Cheerful 3-bedroom cottage 2 blocks from the lake | $5,501 | $274 | 3 | 1 | 1.42 mi |
MCM Ranch by Lake & DT Madison | $6,846 | $341 | 3 | 1 | 1.81 mi |
Stylish & Updated Bungalow | $4,256 | $212 | 3 | 1.5 | 1.08 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