Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.35% first-year return on $74,490 initial cash invested.
0.35%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$3,162
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,140
Mortgage P&I
41%
$1,296
Property Taxes
7%
$234
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy home near Eagle lake | $1,810 | $175 | 3 | 3 | 0.84 mi |
Modern Lakefront Retreat on Eagle Mountain Lake | $2,534 | $245 | 3 | 2 | 1.09 mi |
"The Lake Shack" on Eagle Mountain Lake | $2,275 | $220 | 3 | 2 | 1.51 mi |
Eagle Mtn Lakefront Property w/ Kayaks & Fishing! | $3,237 | $313 | 3 | 2 | 1.13 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