Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.25% first-year return on $75,000 initial cash invested.
13.25%
Cash On Cash
9.89%
Cap Rate
1.7
DSCR
$4,762
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$4,762
Total Expenses
$3,934
Mortgage P&I
31%
$1,454
Property Taxes
2%
$91
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Craftsman near Oldtown Pasadena | $3,408 | $135 | 2 | 2 | 0.76 mi |
Heart of Pasadena cozy Retreat W/ Pool Gym Parking | $5,680 | $225 | 2 | 1 | 0.37 mi |
Pasadena near Caltech | Spanish 2BR | Top Floor | $5,352 | $212 | 2 | 1 | 0.7 mi |
Pasadena bungalow sanctuary with saltwater pool | $7,195 | $285 | 2 | 1 | 0.49 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