Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.94% first-year return on $119k initial cash invested.
1.94%
Cash On Cash
6.89%
Cap Rate
1.19
DSCR
$5,546
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,546
Total Expenses
$5,354
Mortgage P&I
39%
$2,169
Property Taxes
7%
$365
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Stanley House - Entire Home | $5,325 | $287 | 4 | 3 | 1.96 mi |
Clean 4BR With 6 Beds | $4,212 | $227 | 4 | 2 | 1.13 mi |
4BR 2BA Home Close to Everything Midland | $3,841 | $207 | 4 | 2 | 1.72 mi |
Backyard & Game Room! Home in Heart of Midland | $4,490 | $242 | 4 | 3 | 2.1 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