Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.86% first-year return on $72,285 initial cash invested.
6.86%
Cash On Cash
8.7%
Cap Rate
1.43
DSCR
$3,846
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,285
Downpayment
20%
$51,700
Closing costs
1%
$2,585
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$3,433
Mortgage P&I
34%
$1,307
Property Taxes
5%
$188
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake House of the Rose | $4,716 | $272 | 3 | 2 | 1.59 mi |
The Sunshine Cottage | $2,791 | $161 | 3 | 2 | 1.62 mi |
The Getaway! | $3,398 | $196 | 3 | 2 | 1.67 mi |
Newly Remodeled 3BR with Hot Tub and Game Room | $4,126 | $238 | 3 | 1.5 | 1.64 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