Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.75% first-year return on $181k initial cash invested.
2.75%
Cash On Cash
7.15%
Cap Rate
1.22
DSCR
$9,432
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$149k
Closing costs
1%
$7,458
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,432
Total Expenses
$9,018
Mortgage P&I
39%
$3,653
Property Taxes
4%
$421
Home Insurance
3%
$262
HOA
2%
$155
Property Management
15%
$1,415
CapEx
4%
$377
Vacancy
0%
$0
Maintenance
4%
$377
Other
25%
$2,358
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux 4BD Villa/10 min Safari park/sleeps 10/GatedPK | $6,685 | $333 | 4 | 3 | 0.52 mi |
4b 3b Family Villa/Pool Table/Games25-M-beaches AC | $7,307 | $364 | 4 | 3 | 2.27 mi |
Lux 4BD 3BTH Central Home 30MIN Beaches& DWnTWN-SD | $11,242 | $560 | 4 | 3 | 2.28 mi |
Beautiful luxurious house looking at canyon and mountains, gorgeous sunset. | $13,009 | $648 | 4 | 2.5 | 1.7 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