Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.28% first-year return on $64,971 initial cash invested.
4.28%
Cash On Cash
8.55%
Cap Rate
1.35
DSCR
$3,176
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,971
Downpayment
20%
$39,020
Closing costs
1%
$1,951
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,176
Total Expenses
$2,944
Mortgage P&I
32%
$1,031
Property Taxes
10%
$319
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Gem in the City…. | $4,477 | $223 | 4 | 2.5 | 3 mi |
Game Room with a 4 Bedroom House | $2,750 | $137 | 4 | 1.5 | 4.8 mi |
Las Lomas Luxury Home. | $3,834 | $191 | 3 | 2 | 4.78 mi |
Cozy Gem in the City 2 | $3,172 | $158 | 4 | 1 | 4.09 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