Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.37% first-year return on $78,600 initial cash invested.
13.37%
Cash On Cash
10.91%
Cap Rate
1.82
DSCR
$4,798
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $3,922 expenses = $876 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,798
Total Expenses
$3,922
Mortgage P&I
27%
$1,296
Property Taxes
5%
$231
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Southwestern 4BD/2BA | $5,015 | $229 | 4 | 2 | 0.1 mi |
The Southwestern 4BD/2BA | $4,402 | $201 | 4 | 2 | 0.1 mi |
The Southwestern 4BD/2BA | $8,081 | $369 | 4 | 2 | 0.14 mi |
The Franklinton Farmhouse- 4 Bedrooms | $4,993 | $228 | 4 | 2.5 | 0.01 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