Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.29% first-year return on $107k initial cash invested.
6.29%
Cash On Cash
8.18%
Cap Rate
1.4
DSCR
$5,190
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,190
Total Expenses
$4,629
Mortgage P&I
37%
$1,925
Property Taxes
1%
$74
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vegas Pool Villa w/ Basketball & Games, Near Strip | $7,375 | $433 | 4 | 3 | 0.62 mi |
Beautiful Modern Home with Pool & Spa !:24) | $7,648 | $449 | 4 | 2.5 | 0.32 mi |
Cheerful Home with Game Room! 10 Min to Strip! | $4,395 | $258 | 3 | 3 | 0.4 mi |
Lady Luck Central Single Story with Pool and Games | $6,251 | $367 | 3 | 3 | 0.71 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