Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.41% first-year return on $109k initial cash invested.
4.41%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$5,710
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $5,309 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,710
Total Expenses
$5,309
Mortgage P&I
38%
$2,148
Property Taxes
5%
$303
Home Insurance
2%
$118
HOA
0%
$0
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,428
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
8 miles to Sequoia | Cozy Fire | Pet Friendly | $4,980 | $321 | 3 | 2 | 0.01 mi |
Grand Riverside Retreat - Private Access to River | $7,958 | $513 | 3 | 2 | 0.25 mi |
Home in Nature | Full kitchen | Sleeps 10 | $6,577 | $424 | 3 | 2 | 0.74 mi |
10 Mi Sequoia National Park Entrance, Deck w/ View | $5,988 | $386 | 3 | 2.5 | 0.54 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