Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.21% first-year return on $40,329 initial cash invested.
0.21%
Cash On Cash
6.74%
Cap Rate
1.1
DSCR
$1,571
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$1,571
Total Expenses
$1,564
Mortgage P&I
44%
$688
Property Taxes
5%
$74
Home Insurance
3%
$47
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$393
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 2 Bedroom Lower in older neighborhood | $1,848 | $81 | 2 | 1 | 0.39 mi |
Quaint 2 Bedroom Upper in Older Neighborhood | $1,757 | $77 | 2 | 1 | 0.44 mi |
Novel Nest Cozy Retreat | $5,224 | $229 | 2 | 1 | 0.55 mi |
2 bedroom unit | $1,802 | $79 | 2 | 1.5 | 0.58 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