Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 55.45% first-year return on $24,000 initial cash invested.
55.45%
Cash On Cash
10.46%
Cap Rate
1.79
DSCR
$4,044
Rent
$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $2,935 expenses = $1,109 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$1,600
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$24,000
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,044
Total Expenses
$2,935
Mortgage P&I
40%
$1,600
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular 4 bedroom ranch, sleeps 8! | $3,915 | $234 | 4 | 2 | 0.22 mi |
Erie Street Farmhouse | $4,199 | $251 | 4 | 2 | 1.53 mi |
The Park & Main | $5,487 | $328 | 4 | 2.5 | 1.53 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