Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.46% first-year return on $63,570 initial cash invested.
9.46%
Cash On Cash
9.69%
Cap Rate
1.57
DSCR
$3,367
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,570
Downpayment
20%
$43,400
Closing costs
1%
$2,170
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,367
Total Expenses
$2,866
Mortgage P&I
33%
$1,117
Property Taxes
2%
$56
Home Insurance
2%
$76
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful 3BR Cabin | Pool & Riverwalk Access | $3,322 | $168 | 3 | 1 | 0.58 mi |
Close to Sports Complex: Modern Millbrook Duplex! | $2,689 | $136 | 3 | 2 | 1.23 mi |
Near 17 Springs Sports Complex: Millbrook Duplex! | $3,163 | $160 | 3 | 2 | 1.41 mi |
Spacious, Quiet~Close to 17 Springs, RTJ, Maxwell | $2,985 | $151 | 3 | 2 | 1.7 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