Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.76% first-year return on $88,350 initial cash invested.
8.76%
Cash On Cash
8.97%
Cap Rate
1.51
DSCR
$4,932
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$4,287
Mortgage P&I
34%
$1,661
Property Taxes
3%
$142
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful House next to park | $5,246 | $308 | 3 | 2 | 1.77 mi |
Lakefront Cabin w/HotTub, Game Room, Kayaks & View | $7,529 | $442 | 3 | 2.5 | 0.87 mi |
The Lake House | $4,820 | $283 | 3 | 2.5 | 1.31 mi |
Casa Barnart newly renovated 3 bed 2 bath | $4,446 | $261 | 3 | 2 | 1.36 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