This property might be a fair Airbnb investment with a projected 6.3% first-year return on $70,500 initial cash invested.
6.3%
Cash On Cash
8.89%
Cap Rate
1.4
DSCR
$3,929
Rent
$370
Cashflow
$47,148
Annual
$247
ADR
52%
Occupancy
23%
Confidence Low
84%
Springville Score
Cash Flow
$3,929 income − $3,559 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,929
Total Expenses
$3,559
Mortgage P&I
34%
$1,326
Property Taxes
6%
$252
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Very Private, Modern Log Cabin w/Hot tub | $5,046 | $319 | 3 | 1 | 0.22 mi |
Sequoia Meadows | Fire Pit + Hot Tub + AC | $6,596 | $417 | 3 | 3 | 0.48 mi |
Bunkhouse 1960s Camp Vibe+Bar+EV | $5,678 | $359 | 3 | 2 | 0.6 mi |
A House in the Mountains - Epic Views & Modern | $5,473 | $346 | 3 | 2 | 0.64 mi |
Spa, walk to river + saloon. Near Giant Sequoias | $4,350 | $275 | 3 | 2 | 0.47 mi |
Redwood Retreat, River Access, Mountains & Nature | $3,891 | $246 | 3 | 2 | 0.66 mi |
Secluded Sequioa Log Cabin with Hot-Tub | $5,156 | $326 | 3 | 1 | 0.23 mi |
The GreenHouse | $3,211 | $203 | 3 | 1.5 | 0.15 mi |
Gateway to Sequoia Nat’l! Rustic Cabin w/ Patio | $3,179 | $201 | 3 | 1 | 0.13 mi |
Weekend getaway | $3,068 | $194 | 3 | 3 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price