Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.45% first-year return on $33,750 initial cash invested.
26.45%
Cash On Cash
19.34%
Cap Rate
3.22
DSCR
$2,234
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$1,490
Mortgage P&I
17%
$376
Property Taxes
1%
$17
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Danny’s Lodge | $2,433 | $129 | 3 | 1 | 1.3 mi |
The Superior Salem Condo | $2,470 | $131 | 3 | 2 | 1.88 mi |
The Bare Necessities! | $1,377 | $73 | 3 | 1 | 0.69 mi |
Cozy 3 Bedroom retreat | $2,188 | $116 | 3 | 1 | 0.76 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