Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.61% first-year return on $64,500 initial cash invested.
4.61%
Cash On Cash
8.26%
Cap Rate
1.3
DSCR
$3,602
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $3,354 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,602
Total Expenses
$3,354
Mortgage P&I
37%
$1,328
Property Taxes
6%
$210
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Kirkwood Mountain House -33991 Dangberg Drive - Lot # 48 | $5,415 | $387 | 3 | 2 | 0.54 mi |
Sunrise Kirkwood Chalet with Red Cliffs View | $7,514 | $537 | 3 | 2 | 0.65 mi |
Cozy Mountain Cabin: Modern Amenities, Room for the Whole Family and then some | $9,025 | $645 | 3 | 2.5 | 0.53 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