Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.47% first-year return on $39,279 initial cash invested.
2.47%
Cash On Cash
7.75%
Cap Rate
1.23
DSCR
$1,883
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$1,883
Total Expenses
$1,802
Mortgage P&I
36%
$683
Property Taxes
9%
$170
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake house getaway | $3,875 | $182 | 3 | 1 | 1.73 mi |
Private Suite in Davison with Hot Tub | $2,896 | $136 | 1 | 1 | 4.59 mi |
LOFT House. 2 bedroom duplex Cultural Center | $1,299 | $61 | 2 | 1 | 4.12 mi |
LOFT Apartment Central Park, 2 bedrooms | $1,256 | $59 | 2 | 1 | 4.18 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