Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.73% first-year return on $49,170 initial cash invested.
3.73%
Cash On Cash
7.99%
Cap Rate
1.27
DSCR
$2,445
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,445
Total Expenses
$2,292
Mortgage P&I
38%
$928
Property Taxes
5%
$127
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
< 1 Mi to Wittenberg: Eclectic Loft w/ Parking! | $2,879 | $169 | 2 | 2 | 1.95 mi |
Hot Tub | Cozy 2BR | Near State Park | $3,049 | $179 | 2 | 1.5 | 0.96 mi |
The Cozy Cottage on Gable Street | $954 | $56 | 2 | 1 | 1.43 mi |
Creekside Cottage: Private Hot Tub, Fenced Yard | $2,964 | $174 | 2 | 1 | 1.46 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