Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.06% first-year return on $30,432 initial cash invested.
35.06%
Cash On Cash
26.15%
Cap Rate
4.34
DSCR
$2,590
Rent
$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,200
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,432
Downpayment
20%
$11,840
Closing costs
1%
$592
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$1,701
Mortgage P&I
11%
$297
Property Taxes
5%
$120
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home-Near Hospitals,Theatres,Universities | $2,884 | $158 | 3 | 1 | 2.97 mi |
Enjoy this cozy 3 bedroom Brookgate home | $3,176 | $174 | 3 | 1.5 | 1.14 mi |
Flint-Clean, Safe, Spacious, Updated Entire Home | $2,427 | $133 | 3 | 1.5 | 1.91 mi |
Cozy College Cultural home, near downtown &events! | $3,559 | $195 | 3 | 1.5 | 2.83 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