Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.48% first-year return on $57,627 initial cash invested.
1.48%
Cash On Cash
7.28%
Cap Rate
1.17
DSCR
$2,289
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,218
Mortgage P&I
43%
$982
Property Taxes
4%
$85
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Antosh #4 Condo | $2,227 | $122 | 3 | 2 | 0.84 mi |
The Southside Cottage | $2,354 | $129 | 3 | 2 | 0.18 mi |
Beautiful 3 Bedroom 2 Bath house. | $1,570 | $86 | 3 | 2 | 0.68 mi |
Quiet 3 Bedroom 2 bath | $2,190 | $120 | 3 | 2 | 0.92 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