Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.26% first-year return on $92,565 initial cash invested.
1.26%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$3,803
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,803
Total Expenses
$3,706
Mortgage P&I
43%
$1,633
Property Taxes
3%
$132
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
~New Luxe By SuperHost~Large|Clean|4 bed|2 bath| | $4,375 | $232 | 4 | 2 | 0.53 mi |
Luxury on the Avenues walking distance to Cheyenne Frontier Days | $4,941 | $262 | 4 | 2 | 0.63 mi |
Governor's Home (National Historic Residence) | $4,055 | $215 | 4 | 3 | 0.45 mi |
Cute and Cozy Home in Central Cheyenne | $4,997 | $265 | 4 | 2 | 0.45 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