Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.97% first-year return on $101k initial cash invested.
2.97%
Cash On Cash
7.3%
Cap Rate
1.24
DSCR
$4,487
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,487
Total Expenses
$4,236
Mortgage P&I
40%
$1,809
Property Taxes
3%
$144
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Getaway with pool! | $5,836 | $369 | 3 | 2.5 | 3.4 mi |
Military, Nascar, Lacrosse, Firefly, Zach Bryan | $4,603 | $291 | 4 | 2 | 2.53 mi |
The Farm at Marshtown, Dover DE | $4,792 | $303 | 3 | 2 | 3.56 mi |
Newly Renovated Oasis | $3,385 | $214 | 4 | 2 | 3.57 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