Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.2% first-year return on $116k initial cash invested.
0.2%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$5,501
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,501
Total Expenses
$5,482
Mortgage P&I
42%
$2,322
Property Taxes
6%
$344
Home Insurance
3%
$164
HOA
0%
$12
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,375
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Executive rental | $3,810 | $167 | 3 | 2 | 0.35 mi |
King Suite 3 Car Garage Fenced Yard | $9,057 | $397 | 3 | 2 | 0.59 mi |
3bd/2bth - Clearwater Cottage - central location | $4,357 | $191 | 3 | 2 | 0.64 mi |
Playtime Paradise! Pool, Video Game Room, Pets OK! | $8,646 | $379 | 3 | 2.5 | 0.62 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