Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.34% first-year return on $94,392 initial cash invested.
5.34%
Cash On Cash
8.16%
Cap Rate
1.36
DSCR
$4,583
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,583
Total Expenses
$4,163
Mortgage P&I
37%
$1,675
Property Taxes
4%
$170
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Historic Charm. Walk to Park and River. | $5,877 | $280 | 4 | 2 | 1.48 mi |
Two Story Beauty In The Heart Of Downtown! | $2,854 | $136 | 4 | 1 | 1.8 mi |
Great Falls Gem: 4-Bed Designer Home | Hot Tub | $5,436 | $259 | 4 | 2 | 0.07 mi |
Cozy Charmer Cottage - Soak and Relax w/ King Beds | $6,086 | $290 | 4 | 2 | 0.41 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