Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.96% first-year return on $66,594 initial cash invested.
7.96%
Cash On Cash
9.18%
Cap Rate
1.5
DSCR
$3,628
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$3,186
Mortgage P&I
33%
$1,183
Property Taxes
5%
$173
Home Insurance
2%
$89
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mississippi Blues House | $3,536 | $155 | 3 | 2 | 0.64 mi |
Mallard Manor: 3bd/2ba Home near WholeFoods | $4,129 | $181 | 3 | 2 | 0.64 mi |
Clean, Cozy, Comfortable! | $3,331 | $146 | 3 | 2 | 0.85 mi |
Gorgeous home in tree line neighborhood | $3,878 | $170 | 3 | 2 | 0.99 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