Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.91% first-year return on $35,850 initial cash invested.
17.91%
Cash On Cash
14.99%
Cap Rate
2.43
DSCR
$2,257
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$1,722
Mortgage P&I
19%
$437
Property Taxes
8%
$172
Home Insurance
1%
$30
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dazzling West Side 3BR 2BA - Coffee - SmrtTV WIFI | $2,670 | $133 | 3 | 2 | 0.37 mi |
SUPER CUTE 3 BR, 1 BA, WIFI, Smrt TV, 2 Living RM | $2,630 | $131 | 3 | 1 | 0.39 mi |
The Angel House 3bed/2bath | $2,048 | $102 | 3 | 2 | 0.26 mi |
Maximalist 3BR Home 5 Mins from Downtown | $3,413 | $170 | 3 | 1 | 0.72 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