Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.13% first-year return on $36,570 initial cash invested.
34.13%
Cash On Cash
18%
Cap Rate
3.01
DSCR
$3,286
Rent
$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$3,286
Total Expenses
$2,246
Mortgage P&I
18%
$584
Property Taxes
1%
$44
Home Insurance
1%
$41
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country Oaks | $2,336 | $120 | 3 | 1.5 | 1.25 mi |
Walk to Sports Complex: Home in Millbrook! | $2,745 | $141 | 2 | 2 | 2.73 mi |
Walk to The Fields at 17 Springs: Millbrook Home! | $2,803 | $144 | 2 | 2 | 2.73 mi |
Close to Sports Complex: Modern Millbrook Duplex! | $2,647 | $136 | 3 | 2 | 2.73 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