Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.24% first-year return on $40,743 initial cash invested.
23.24%
Cash On Cash
16.17%
Cap Rate
2.62
DSCR
$2,816
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,743
Downpayment
20%
$21,660
Closing costs
1%
$1,083
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$2,027
Mortgage P&I
20%
$557
Property Taxes
3%
$80
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Furnished 3 Bedroom House+ Pool | $3,468 | $190 | 3 | 2 | 1.46 mi |
Charming King En-suite Home - Only 15 Mins to DT! | $3,103 | $170 | 3 | 2 | 2.18 mi |
Green Acres is the place for ME-No Parties Allowed | $3,157 | $173 | 3 | 2 | 2.2 mi |
The Executive Cozy Corner | $3,157 | $173 | 3 | 2 | 2.23 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