Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.78% first-year return on $47,679 initial cash invested.
7.78%
Cash On Cash
9.18%
Cap Rate
1.46
DSCR
$2,556
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,556
Total Expenses
$2,247
Mortgage P&I
35%
$889
Property Taxes
3%
$72
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Choo Choo Inn | $3,575 | $161 | 2 | 1 | 0.29 mi |
Cozy cottage with river views | $3,397 | $153 | 2 | 1 | 1.47 mi |
Two free ND home football tickets with your stay | $10,813 | $487 | 2 | 1 | 1.74 mi |
Cozy walkout Lower Level | $2,109 | $95 | 2 | 1 | 2.08 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