Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.12% first-year return on $108k initial cash invested.
2.12%
Cash On Cash
7.02%
Cap Rate
1.2
DSCR
$4,988
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,988
Total Expenses
$4,797
Mortgage P&I
39%
$1,948
Property Taxes
6%
$314
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Home with Game Room | $4,458 | $229 | 4 | 2 | 0.47 mi |
Family Retreat w/Full Kitchen, Yard & Prairie View | $5,509 | $283 | 4 | 3 | 0.24 mi |
Hill's View Retreat on the Edge of the Prairie | $5,470 | $281 | 4 | 3 | 0.16 mi |
Kateland St Retreat | $3,796 | $195 | 3 | 2 | 0.51 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