Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.25% first-year return on $31,929 initial cash invested.
17.25%
Cash On Cash
12.82%
Cap Rate
2.14
DSCR
$2,037
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
13%
$12,000
Cashflow
Total Income
$2,037
Total Expenses
$1,578
Mortgage P&I
23%
$474
Property Taxes
5%
$94
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Butterfly Bungalow near Casino, Beach & Chicago! | $1,820 | $105 | 2 | 1 | 1 mi |
Cozy Retreat w/ Fire Pit, Relax & Recharge | $2,375 | $137 | 2 | 1 | 1.31 mi |
Hard Rock Haven! | $3,520 | $203 | 3 | 1.5 | 1.81 mi |
Private Garden Unit Gary BP | $867 | $50 | 1 | 1 | 2.03 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