Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.93% first-year return on $130k initial cash invested.
7.93%
Cash On Cash
9.1%
Cap Rate
1.49
DSCR
$8,012
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,012 income − $7,155 expenses = $857 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$8,012
Total Expenses
$7,155
Mortgage P&I
30%
$2,425
Property Taxes
9%
$719
Home Insurance
2%
$166
HOA
0%
$0
Property Management
15%
$1,202
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$2,003
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Retreat w/ Pool, Hot Tub & Game Room -Gym | $15,057 | $839 | 5 | 4.5 | 0.71 mi |
Large family home, Hot tub | $11,431 | $637 | 6 | 4.5 | 0.7 mi |
Spacious family home, Hot tub | $11,073 | $617 | 6 | 4.5 | 0.77 mi |
Sprawling ranch and gardens | $4,612 | $257 | 4 | 4 | 0.73 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