Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.75% first-year return on $28,800 initial cash invested.
20.75%
Cash On Cash
14.77%
Cap Rate
2.43
DSCR
$2,047
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
15%
$12,000
Cashflow
Total Income
$2,047
Total Expenses
$1,549
Mortgage P&I
20%
$405
Property Taxes
7%
$133
Home Insurance
1%
$28
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 2 bedroom home, no stairs | $1,994 | $95 | 2 | 1 | 0.05 mi |
Cozy 2 bedroom home. No stairs. | $1,910 | $91 | 2 | 1 | 0.23 mi |
Charming 2-BR Peoria Home | $2,120 | $101 | 2 | 1 | 0.32 mi |
Heights Haven on Paris | 2BD Stay | $1,973 | $94 | 2 | 1 | 0.37 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