Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.4% first-year return on $34,632 initial cash invested.
32.4%
Cash On Cash
21.95%
Cap Rate
3.64
DSCR
$2,896
Rent
$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,200
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,632
Downpayment
20%
$15,840
Closing costs
1%
$792
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$1,961
Mortgage P&I
14%
$398
Property Taxes
5%
$147
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#rcozyhomes. 3 Queens 3 Bedrooms. 2 Living Rooms | $2,349 | $99 | 3 | 1 | 0.53 mi |
3BD Home 5 Mins from OSF | Ideal for Nurses | $3,393 | $143 | 3 | 1 | 0.92 mi |
Historic District Flat Meets Mid-Century Mod Chic | $2,206 | $93 | 3 | 1 | 1.02 mi |
#rhomes 65" TV. 3 BedRm - KING & 2 Queens. | $2,301 | $97 | 3 | 1 | 1.16 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