Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 49.1% first-year return on $50,250 initial cash invested.
49.1%
Cash On Cash
27.96%
Cap Rate
4.54
DSCR
$5,408
Rent
$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,408 income − $3,352 expenses = $2,056 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
19%
$24,000
Cashflow
Total Income
$5,408
Total Expenses
$3,352
Mortgage P&I
12%
$641
Property Taxes
1%
$72
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Oasis Home waiting for you! | $4,240 | $170 | 2 | 1 | 0.26 mi |
The Curio Cottage | $2,544 | $102 | 2 | 1 | 0.64 mi |
LODGING @ OLD TOWNE LANDING SUITE B | $2,968 | $119 | 2 | 2 | 0.16 mi |
The Oasis | $2,744 | $110 | 2 | 2 | 0.17 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