Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.92% first-year return on $131k initial cash invested.
3.92%
Cash On Cash
7.64%
Cap Rate
1.27
DSCR
$6,382
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,107
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,382
Total Expenses
$5,953
Mortgage P&I
40%
$2,568
Property Taxes
2%
$107
Home Insurance
3%
$186
HOA
0%
$29
Property Management
15%
$957
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Paddlecreek Pool House 4BR+Game Room & Pool! | $6,762 | $494 | 4 | 2 | 0.65 mi |
*UA Events, 5 bdrm Home by Lake, 5 mil to Stadium* | $8,089 | $591 | 5 | 3 | 0.08 mi |
The Lanter House Newly Renovated Pool Table | $5,585 | $408 | 5 | 3 | 0.59 mi |
Gameday Rental 5 miles from BDS! | $2,902 | $212 | 3 | 2.5 | 0.59 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