Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.2% first-year return on $52,629 initial cash invested.
4.2%
Cash On Cash
8.22%
Cap Rate
1.33
DSCR
$2,469
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$2,285
Mortgage P&I
34%
$846
Property Taxes
8%
$202
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Lovely* 3 BR 1.5 BA Home in Toledo | $2,488 | $101 | 3 | 1.5 | 0.56 mi |
Cozy Escape | $2,464 | $100 | 3 | 1 | 0.13 mi |
Currently Renting (Long Term) | $1,971 | $80 | 3 | 1 | 0.59 mi |
Corporate & Extended Stay | 4BR/2BA Furnished Home | $3,326 | $135 | 4 | 2 | 0.32 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