Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.67% first-year return on $100k initial cash invested.
3.67%
Cash On Cash
7.67%
Cap Rate
1.27
DSCR
$4,838
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,840
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,838
Total Expenses
$4,531
Mortgage P&I
38%
$1,826
Property Taxes
5%
$253
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool/Jacuzzi/ Game Room Home | $4,677 | $233 | 4 | 2 | 0.63 mi |
Desert Pad for Large Groups & Families! | $8,110 | $404 | 5 | 3 | 0.76 mi |
Pool House Retreat | $3,051 | $152 | 3 | 2 | 0.12 mi |
Family Getaway | Heated Pool, BBQ, Games & more. | $5,842 | $291 | 5 | 3.5 | 0.07 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