Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.86% first-year return on $47,631 initial cash invested.
0.86%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$1,897
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,897
Total Expenses
$1,863
Mortgage P&I
38%
$719
Property Taxes
10%
$184
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 bedroom unit | $1,153 | $79 | 2 | 1.5 | 0.19 mi |
Novel Nest Cozy Retreat | $3,343 | $229 | 2 | 1 | 0.13 mi |
4 Bdrm Home Away From Home | $3,081 | $211 | 4 | 1 | 0.3 mi |
MKE 2 Bed Flat Apt W/ PKNG 15M Downtown | $1,898 | $130 | 2 | 1 | 0.46 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