Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.49% first-year return on $45,290 initial cash invested.
25.49%
Cash On Cash
16.1%
Cap Rate
2.69
DSCR
$3,333
Rent
$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,290
Downpayment
20%
$25,990
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$2,371
Mortgage P&I
19%
$649
Property Taxes
2%
$77
Home Insurance
1%
$46
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Star City Charmer Cozy 3bdrm w/Game Room, Pets ok | $4,152 | $175 | 3 | 1 | 0.98 mi |
Simple and safe cul-de-sac home | $3,464 | $146 | 3 | 1 | 1.45 mi |
Pet friendly Home sweet home | $2,017 | $85 | 3 | 1 | 2.14 mi |
Southern Charmer All New | $4,342 | $183 | 3 | 2 | 1.4 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