Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.84% first-year return on $69,444 initial cash invested.
5.84%
Cash On Cash
8.75%
Cap Rate
1.43
DSCR
$3,367
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,444
Downpayment
20%
$43,280
Closing costs
1%
$2,164
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,367
Total Expenses
$3,029
Mortgage P&I
33%
$1,105
Property Taxes
7%
$239
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Cul De Sac | $2,527 | $117 | 4 | 2 | 1.51 mi |
Charming North County 3BR Ranch | $3,930 | $182 | 4 | 1.5 | 2.07 mi |
Charming Jamaica Place | $3,326 | $154 | 4 | 1 | 1.89 mi |
Florissant's Old Town Inn (3BR) | $6,932 | $321 | 3 | 2 | 1.5 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