Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 40.18% first-year return on $24,279 initial cash invested.
40.18%
Cash On Cash
42.06%
Cap Rate
7.03
DSCR
$2,157
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
60%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$1,344
Mortgage P&I
7%
$149
Property Taxes
7%
$150
Home Insurance
0%
$10
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kenley house | $2,030 | $89 | 3 | 1 | 0.51 mi |
Rustic Cottage at Floral Heights Long term stays | $2,669 | $117 | 3 | 1 | 1.25 mi |
Cottage on Morningside Historic District | $2,122 | $93 | 3 | 1 | 1.32 mi |
Cozy Craftsman | $3,490 | $153 | 3 | 1 | 1.52 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