Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.43% first-year return on $46,350 initial cash invested.
7.43%
Cash On Cash
9.8%
Cap Rate
1.55
DSCR
$2,639
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,639
Total Expenses
$2,352
Mortgage P&I
27%
$709
Property Taxes
12%
$328
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
In The Woods A wooded retreat within the city. | $2,459 | $137 | 3 | 1 | 0.45 mi |
EC City Central | $1,884 | $105 | 3 | 1 | 1.05 mi |
Cheerful 3 bedroom house with Hot Tub, | $2,710 | $151 | 3 | 1 | 1.06 mi |
The Chatterson Historic Eau Claire Home | $2,728 | $152 | 3 | 1 | 1.48 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