Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.47% first-year return on $70,500 initial cash invested.
2.47%
Cash On Cash
7.32%
Cap Rate
1.22
DSCR
$3,356
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$3,211
Mortgage P&I
37%
$1,246
Property Taxes
8%
$267
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Comfy Quiet & Safe Fully-furnished Home #1 | $2,610 | $130 | 2 | 2 | 3.3 mi |
#2 Comfy Cozy Quiet & Safe Fully-furnished Home | $2,449 | $122 | 2 | 2 | 3.34 mi |
Ranch Oasis on 3 Acres w/Pool, Outdoor Kitchen | $9,235 | $460 | 4 | 3 | 1.72 mi |
Spanish | $2,630 | $131 | 2 | 1 | 5.13 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