Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.28% first-year return on $85,389 initial cash invested.
1.28%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$3,887
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,887
Total Expenses
$3,796
Mortgage P&I
42%
$1,623
Property Taxes
5%
$194
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake House of the Rose | $4,799 | $272 | 3 | 2 | 1.05 mi |
The Sunshine Cottage | $2,840 | $161 | 3 | 2 | 1.69 mi |
The Getaway! | $3,458 | $196 | 3 | 2 | 1.79 mi |
Newly Remodeled 3BR with Hot Tub and Game Room | $4,199 | $238 | 3 | 1.5 | 1.61 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