Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.76% first-year return on $70,500 initial cash invested.
6.76%
Cash On Cash
8.75%
Cap Rate
1.44
DSCR
$3,929
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $3,532 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,532
Mortgage P&I
32%
$1,268
Property Taxes
7%
$274
Home Insurance
3%
$105
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 |
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