Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.98% first-year return on $50,193 initial cash invested.
18.98%
Cash On Cash
13.42%
Cap Rate
2.17
DSCR
$3,288
Rent
$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,193
Downpayment
20%
$30,660
Closing costs
1%
$1,533
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$2,494
Mortgage P&I
24%
$789
Property Taxes
1%
$42
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Retreat w/Pool Table+Outdoor Movie Patio | $2,826 | $163 | 3 | 2 | 0.4 mi |
Lap of Luxury | $1,751 | $101 | 2 | 2 | 0.7 mi |
Midtown Home• Near DT• Screened Porch• Ping Pong | $3,450 | $199 | 3 | 1 | 0.11 mi |
Near Midtown, Highways, Downtown! Bel-Air Bungalow | $4,334 | $250 | 4 | 2 | 0.21 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