Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.98% first-year return on $78,579 initial cash invested.
10.98%
Cash On Cash
10.15%
Cap Rate
1.72
DSCR
$4,963
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,963
Total Expenses
$4,244
Mortgage P&I
26%
$1,280
Property Taxes
10%
$490
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Garland 4 Bed | $3,547 | $169 | 4 | 2 | 1.56 mi |
Lovely 4 Bedroom with a Pool & Ping-Pong! | $4,030 | $192 | 4 | 2 | 1.81 mi |
Modern Oasis | $5,415 | $258 | 4 | 2.5 | 1.61 mi |
Central Updated 4 beds 3 baths Garage | $3,232 | $154 | 4 | 3 | 1.85 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