Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.78% first-year return on $55,779 initial cash invested.
18.78%
Cash On Cash
13.16%
Cap Rate
2.1
DSCR
$3,972
Rent
$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,099
Mortgage P&I
24%
$941
Property Taxes
5%
$188
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Treehouse Acres | $5,153 | $242 | 3 | 1 | 0.21 mi |
Cozy Stay in Quiet Area, 3 BDR & Fenced Yard | $2,661 | $125 | 3 | 1 | 0.73 mi |
Two free ND home football tickets with your stay | $10,369 | $487 | 2 | 1 | 0.97 mi |
Choo Choo Inn | $3,428 | $161 | 2 | 1 | 1.12 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