Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.7% first-year return on $83,808 initial cash invested.
1.7%
Cash On Cash
6.94%
Cap Rate
1.18
DSCR
$3,416
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,416
Total Expenses
$3,297
Mortgage P&I
41%
$1,391
Property Taxes
5%
$165
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular Mt.Shasta view Home | $4,902 | $316 | 4 | 3 | 0.57 mi |
Spacious Home with Mountain View | $4,328 | $279 | 4 | 3 | 0.67 mi |
Basins Best 4 Bedroom Home | $3,134 | $202 | 4 | 3 | 1.39 mi |
Whitetail cottage! Spacious home with game room. | $3,040 | $196 | 3 | 2 | 0.43 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