Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.25% first-year return on $95,379 initial cash invested.
3.25%
Cash On Cash
7.65%
Cap Rate
1.25
DSCR
$4,550
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,550
Total Expenses
$4,292
Mortgage P&I
38%
$1,728
Property Taxes
6%
$277
Home Insurance
2%
$100
HOA
0%
$3
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Alaskan Retreat w/ Breathtaking Views, and Hot Tub | $5,054 | $248 | 4 | 2.5 | 0.47 mi |
Peaceful 4BR Retreat with Mtn Views and Hot Tub! | $5,869 | $288 | 4 | 2.5 | 0.75 mi |
180° Mountain Views~Luxury Chalet~Mountain Retreat | $11,473 | $563 | 3 | 2 | 0.95 mi |
Big Mamma Moose's Bungalow - 3 bdrm rural paradise | $3,750 | $184 | 3 | 2 | 1.1 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