Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.94% first-year return on $97,773 initial cash invested.
1.94%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$4,036
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,036
Total Expenses
$3,878
Mortgage P&I
43%
$1,732
Property Taxes
1%
$36
Home Insurance
3%
$124
HOA
1%
$50
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home near Parkview and Dupont Hospital | $3,563 | $213 | 5 | 2.5 | 1.64 mi |
Huntertown 4 Bed! Pets LOVE Fenced Yard & Garage | $3,898 | $233 | 4 | 2.5 | 1.47 mi |
Home in Golf Community - 4 Rooms with 3.5 Baths | $9,669 | $578 | 4 | 3.5 | 1.3 mi |
Giant 5 Bedroom Mini Mansion, Sleeps 12, Der Reise | $4,734 | $283 | 5 | 3 | 1.25 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