Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.48% first-year return on $78,990 initial cash invested.
3.48%
Cash On Cash
7.44%
Cap Rate
1.26
DSCR
$4,345
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$4,345
Total Expenses
$4,116
Mortgage P&I
36%
$1,575
Property Taxes
8%
$343
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautifully Spacious with Charm | $2,894 | $142 | 2 | 1 | 0.34 mi |
Lovely 3Bdrm Home w/ AC & BBQ 10min to DT Portland | $8,967 | $440 | 3 | 2 | 0.67 mi |
The Garden Cabin Tiny Home | $3,179 | $156 | 1 | 1.5 | 0.35 mi |
Cozy & Quiet Modern Cottage | $2,690 | $132 | 1 | 1 | 0.51 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