Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.31% first-year return on $102k initial cash invested.
2.31%
Cash On Cash
6.85%
Cap Rate
1.22
DSCR
$4,653
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,653
Total Expenses
$4,456
Mortgage P&I
37%
$1,741
Property Taxes
8%
$352
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious downtown 4BD home-Tacoma! Modern | $4,528 | $229 | 4 | 2 | 0.25 mi |
Smile more ツ at this 4 bed, 2 bath gem | $4,626 | $234 | 4 | 2 | 0.29 mi |
Updated Tacoma Home w/ Patio: 3 Mi to Downtown | $5,220 | $264 | 4 | 1.5 | 0.48 mi |
Cozy Craftsman Home by 6th Ave | $4,883 | $247 | 4 | 2.5 | 0.63 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