Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.03% first-year return on $141k initial cash invested.
6.03%
Cash On Cash
8.03%
Cap Rate
1.37
DSCR
$7,369
Rent
$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$111k
Closing costs
1%
$5,562
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$7,369
Total Expenses
$6,662
Mortgage P&I
37%
$2,719
Property Taxes
3%
$214
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$1,105
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
LUX 4BR near NOS & Yaamava with Private Backyard | $5,336 | $331 | 4 | 2 | 3.73 mi |
Route 66 Theme/4BR/3BA/NEW/9Beds/Near 210 | $5,481 | $340 | 4 | 3 | 2.02 mi |
Big Pool Home near Yaamava ~ BBQ ~Billiard~Arcade | $7,125 | $442 | 4 | 3 | 2.49 mi |
Hilltop Escape | Heated Pool & Epic Views | $10,769 | $668 | 4 | 3 | 2.8 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