Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.13% first-year return on $105k initial cash invested.
15.13%
Cash On Cash
11%
Cap Rate
1.82
DSCR
$6,761
Rent
$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$6,761
Total Expenses
$5,438
Mortgage P&I
29%
$1,938
Property Taxes
2%
$118
Home Insurance
2%
$138
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Family 4BR Cottage | Mins to DT UA | $6,249 | $428 | 4 | 3 | 1.89 mi |
Beautiful newly built home 4 bed 2 bath | $4,584 | $314 | 4 | 2 | 2.04 mi |
Haute Hideaway! Cozy, clean, comfy | $3,723 | $255 | 3 | 2 | 2.1 mi |
Rustic Cabin • 3 acres • 10 Minutes to UA | $2,993 | $205 | 3 | 2 | 2.27 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