Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.7% first-year return on $57,690 initial cash invested.
2.7%
Cash On Cash
7.61%
Cap Rate
1.25
DSCR
$2,722
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,592
Mortgage P&I
35%
$960
Property Taxes
8%
$225
Home Insurance
2%
$66
HOA
1%
$35
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quaint n' Cozy Mid-Century Rustic Get Away Nr. All | $2,757 | $159 | 3 | 2 | 1.26 mi |
Unsought discoveries await you! Serendipity | $4,161 | $240 | 3 | 2 | 1.58 mi |
Prime Location~ Pet-Free~ Equipped for Long Stay | $5,097 | $294 | 3 | 2 | 1.88 mi |
Copeland Get-a-Way | $3,207 | $185 | 3 | 2 | 1.92 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