Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.12% first-year return on $109k initial cash invested.
14.12%
Cash On Cash
10.8%
Cap Rate
1.76
DSCR
$7,354
Rent
$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$7,354
Total Expenses
$6,071
Mortgage P&I
28%
$2,068
Property Taxes
5%
$332
Home Insurance
2%
$142
HOA
0%
$0
Property Management
15%
$1,103
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,838
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern House Heated Pool Gourmet Kitchen Pets | $9,638 | $466 | 4 | 3 | 0.13 mi |
The Grateful Farmhouse | $9,432 | $456 | 4 | 2 | 2.1 mi |
Lux 4 bedroom home on lake with pool! | $6,619 | $320 | 4 | 3 | 0.76 mi |
Upscale Waterfront Mansion: Pool, Kayak, Game Room | $11,893 | $575 | 4 | 3.5 | 0.87 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