Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.37% first-year return on $80,538 initial cash invested.
1.37%
Cash On Cash
6.86%
Cap Rate
1.16
DSCR
$3,509
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,509
Total Expenses
$3,417
Mortgage P&I
42%
$1,470
Property Taxes
4%
$127
Home Insurance
3%
$105
HOA
1%
$32
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home In Continental Ranch | $3,652 | $174 | 3 | 2 | 0.43 mi |
Desert Oasis: Pool, Patio/Spacious Bckyard Retreat | $5,394 | $257 | 3 | 2 | 0.71 mi |
Desert Oasis – Spacious Retreat with Mountain Views | $5,058 | $241 | 3 | 2.5 | 0.6 mi |
Relax by the Pool/Hot Tub|Cozy Fire Pit+EV Charger | $4,785 | $228 | 4 | 2 | 0.05 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