Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.45% first-year return on $59,469 initial cash invested.
5.45%
Cash On Cash
8.96%
Cap Rate
1.42
DSCR
$2,563
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,563
Total Expenses
$2,293
Mortgage P&I
35%
$888
Property Taxes
4%
$114
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool Home Sophia w/ Jacuzzi and beautiful sunsets | $4,642 | $218 | 4 | 2 | 1.55 mi |
Quiet 4 bedroom home. | $2,640 | $124 | 4 | 2 | 1.89 mi |
Florida Sunset by the lake | $2,747 | $129 | 4 | 2 | 2.06 mi |
Dallas BNB | $4,322 | $203 | 4 | 2 | 2.19 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