Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.88% first-year return on $75,750 initial cash invested.
2.88%
Cash On Cash
7.44%
Cap Rate
1.27
DSCR
$4,422
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,240
Mortgage P&I
30%
$1,345
Property Taxes
15%
$676
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 BR Home-HotTub, close to AT&T Stadium FIFA Ready | $4,718 | $277 | 3 | 2 | 0.24 mi |
3 Bed Pool House I Pet Friendly l FIFA World Cup | $4,122 | $242 | 3 | 2 | 0.26 mi |
Lovely Family Home | Garage | Patio | Pet Friendly | $4,531 | $266 | 4 | 2 | 0.72 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