Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.24% first-year return on $46,854 initial cash invested.
18.24%
Cash On Cash
13.84%
Cap Rate
2.14
DSCR
$3,269
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,854
Downpayment
20%
$27,480
Closing costs
1%
$1,374
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$2,557
Mortgage P&I
23%
$742
Property Taxes
6%
$195
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Cozy Home | $6,593 | $409 | 3 | 2 | 0.6 mi |
Downtown Happy House | $3,256 | $202 | 3 | 2 | 0.51 mi |
Concord | $2,628 | $163 | 3 | 2 | 0.56 mi |
Howard Hideaway | $4,643 | $288 | 3 | 2 | 0.65 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