Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.53% first-year return on $102k initial cash invested.
4.53%
Cash On Cash
7.46%
Cap Rate
1.32
DSCR
$4,395
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$73,999
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,395
Total Expenses
$4,011
Mortgage P&I
40%
$1,739
Property Taxes
1%
$32
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
๐๐๐๐๐๐๐ฎ๐ฅ ๐๐จ๐ฆ๐โHeated Pool & Jacuzzi *FEE Not Inclโ | $7,194 | $438 | 4 | 2 | 0.55 mi |
K-Stylish 3BR Retreat in Historic Westside | $3,499 | $213 | 3 | 2 | 0.13 mi |
Newly Remodeled Downtown Home Min from Strip!! | $1,692 | $103 | 5 | 2 | 0.42 mi |
EPIC VIEWS Downtown Vegas Fremont | $4,763 | $290 | 3 | 2 | 0.49 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