Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.04% first-year return on $64,200 initial cash invested.
6.04%
Cash On Cash
8.61%
Cap Rate
1.41
DSCR
$3,339
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,016
Mortgage P&I
34%
$1,121
Property Taxes
6%
$214
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Buffalo House - Historical Uptown Gem w/Views | $4,429 | $280 | 3 | 2.5 | 0.56 mi |
Historic Loft in the heart of Uptown Butte | $3,401 | $215 | 3 | 2 | 0.55 mi |
Urban Industrial Loft in Uptown Butte | $3,543 | $224 | 3 | 2 | 0.55 mi |
Fabulous Newer Uptown Butte Apartment | $2,246 | $142 | 3 | 2 | 0.57 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