Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $76,149 initial cash invested.
0.69%
Cash On Cash
6.28%
Cap Rate
1.13
DSCR
$3,011
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,011
Total Expenses
$2,967
Mortgage P&I
43%
$1,286
Property Taxes
5%
$137
Home Insurance
3%
$99
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax at Beck & Call Sauna, Hot tub, mini-Gym | $3,863 | $249 | 3 | 3.5 | 1.83 mi |
Quaint n' Cozy Mid-Century Rustic Get Away Nr. All | $2,451 | $158 | 3 | 2 | 1.26 mi |
Unsought discoveries await you! Serendipity | $3,707 | $239 | 3 | 2 | 1.53 mi |
Prime Location~ Pet-Free~ Equipped for Long Stay | $4,561 | $294 | 3 | 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