Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.52% first-year return on $66,042 initial cash invested.
4.52%
Cash On Cash
8.71%
Cap Rate
1.35
DSCR
$3,218
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,042
Downpayment
20%
$40,040
Closing costs
1%
$2,002
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,218
Total Expenses
$2,969
Mortgage P&I
33%
$1,075
Property Taxes
9%
$279
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy & Comfortable - Close to Campus! | $3,661 | $236 | 4 | 2 | 0.56 mi |
The Eureka - Chambana Suites | $3,459 | $223 | 4 | 2 | 0.68 mi |
Two-Story single family home. self-checkin | $2,653 | $171 | 3 | 2.5 | 0.19 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