Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.75% first-year return on $66,000 initial cash invested.
4.75%
Cash On Cash
8.24%
Cap Rate
1.38
DSCR
$2,925
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$2,925
Total Expenses
$2,664
Mortgage P&I
34%
$995
Property Taxes
7%
$195
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Garden on Queen | $4,018 | $259 | 4 | 2 | 0.89 mi |
Rustic Family Getaway | $2,978 | $192 | 4 | 2.5 | 0.59 mi |
Updated Family Friendly Hillyard Gem NEW HOT TUB! | $3,692 | $238 | 3 | 2 | 0.14 mi |
Conveniently Located in Spokane. | $2,063 | $133 | 3 | 2 | 0.53 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