Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.39% first-year return on $95,238 initial cash invested.
0.39%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$3,941
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,941
Total Expenses
$3,910
Mortgage P&I
46%
$1,825
Property Taxes
2%
$65
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautifully designed Next to UOP w/High Walk Score | $4,547 | $202 | 3 | 2 | 1.84 mi |
Spacious 3BR/2BA Retreat | $3,939 | $175 | 3 | 2 | 0.32 mi |
Cozy & Bright Retreat | $5,695 | $253 | 3 | 2 | 0.33 mi |
Bitty $Budget$ Cutie | $4,727 | $210 | 3 | 2 | 1.27 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