Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.2% first-year return on $81,000 initial cash invested.
3.2%
Cash On Cash
7.49%
Cap Rate
1.24
DSCR
$3,688
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,472
Mortgage P&I
41%
$1,509
Property Taxes
2%
$87
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cacti Corner | Modern Home | $3,855 | $195 | 3 | 2 | 0.6 mi |
Mesa AZ GEM! - Monthly Discount, Dog Friendly! | $2,610 | $132 | 3 | 2 | 0.85 mi |
Temple St Casita in Mesa | $2,590 | $131 | 3 | 2 | 0.97 mi |
3BR house where luxury meets comfort | $3,836 | $194 | 3 | 2 | 1.04 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