Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.9% first-year return on $43,500 initial cash invested.
1.9%
Cash On Cash
7.28%
Cap Rate
1.21
DSCR
$2,153
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,153
Total Expenses
$2,084
Mortgage P&I
35%
$755
Property Taxes
11%
$244
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
R & R River House | $4,407 | $207 | 2 | 1.5 | 0.25 mi |
Private second floor apt 5 min from Rivers casino. | $1,810 | $85 | 2 | 1 | 0.16 mi |
Beautiful Townhome in quiet neighborhood | $1,512 | $71 | 2 | 1.5 | 0.23 mi |
Water View 1 Bed 1 Bath Retreat | $2,385 | $112 | 1 | 1 | 0.54 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