Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.09% first-year return on $83,850 initial cash invested.
0.09%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$3,616
Rent
$6
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,616
Total Expenses
$3,610
Mortgage P&I
40%
$1,429
Property Taxes
10%
$345
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farm House on Oakhill | $3,791 | $186 | 4 | 2 | 1.27 mi |
pet friendly, fenced yard, cottage, prime location | $3,791 | $186 | 4 | 2 | 1.37 mi |
Lakeview Home by the Ball Fields | $6,399 | $314 | 4 | 2.5 | 1.31 mi |
Bramblewood Home - 3BD/2BR Spacious Northside Home | $2,568 | $126 | 3 | 2 | 1.95 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