Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.74% first-year return on $60,000 initial cash invested.
4.74%
Cash On Cash
8.2%
Cap Rate
1.35
DSCR
$2,934
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,697
Mortgage P&I
35%
$1,013
Property Taxes
7%
$206
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Updated Spacious Home | $4,285 | $193 | 3 | 2 | 0.4 mi |
A Little Bit Like Home | $3,064 | $138 | 3 | 2.5 | 0.09 mi |
Peaceful botanical 3 bedroom, 2 bath retreat | $2,687 | $121 | 3 | 2 | 0.14 mi |
Spacious 3 Bedroom, 2 bathroom home with parking. | $3,020 | $136 | 3 | 2 | 0.46 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