Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.12% first-year return on $90,360 initial cash invested.
4.12%
Cash On Cash
7.38%
Cap Rate
1.33
DSCR
$4,165
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,360
Downpayment
20%
$63,200
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,165
Total Expenses
$3,855
Mortgage P&I
35%
$1,467
Property Taxes
6%
$258
Home Insurance
3%
$113
HOA
0%
$17
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Centrally located 4/3 house,2 king beds,Game Room | $3,242 | $205 | 4 | 3 | 2 mi |
Perfect for Extended Stays! Spacious & Comfortable | $3,037 | $192 | 4 | 2.5 | 0.92 mi |
Spacious Updated Warm Sanctuary - long term ok. | $3,527 | $223 | 4 | 2.5 | 1.96 mi |
Happy Place | $2,863 | $181 | 4 | 3 | 0.36 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