Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.45% first-year return on $45,579 initial cash invested.
6.45%
Cash On Cash
8.59%
Cap Rate
1.41
DSCR
$2,190
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,190
Total Expenses
$1,945
Mortgage P&I
37%
$812
Property Taxes
1%
$25
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
St. Benedict's Guest Cabin | $3,193 | $181 | 2 | 1 | 3.4 mi |
House of the Holy Angels/1mile from Shrine | $2,946 | $167 | 3 | 3 | 3.51 mi |
House of the Holy Family/Game room | $2,540 | $144 | 3 | 2 | 2.78 mi |
ST. JUDE Guest Suite | $1,270 | $72 | 1 | 1 | 2.84 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