Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.07% first-year return on $74,847 initial cash invested.
1.07%
Cash On Cash
6.77%
Cap Rate
1.15
DSCR
$3,245
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$3,178
Mortgage P&I
41%
$1,330
Property Taxes
6%
$194
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Sweet Home | $3,818 | $163 | 3 | 2 | 3.41 mi |
Copper Top House | $5,199 | $222 | 3 | 2.5 | 1.47 mi |
King / Queen Beds Wi-Fi. Laundry | $2,014 | $86 | 3 | 1 | 3.53 mi |
Tecumseh Cottage Minutes from SR70 and SR75 | $4,918 | $210 | 4 | 2 | 1.83 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