Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.39% first-year return on $61,728 initial cash invested.
0.39%
Cash On Cash
6.85%
Cap Rate
1.11
DSCR
$2,845
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $2,825 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,845
Total Expenses
$2,825
Mortgage P&I
43%
$1,217
Property Taxes
6%
$158
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mojave Ménage | Hot Tub · Pool · Bicycles · Views | $5,118 | $213 | 2 | 1 | 0.4 mi |
Cactus 29: A/C, Hot Tub, Garage, EV Charger, JTNP | $3,628 | $151 | 2 | 2 | 0.2 mi |
Pink Cactus · Desert Escape near JTNP | $4,974 | $207 | 2 | 1 | 0.34 mi |
Daisy Cactus-Fire Pit-Hammocks-Stargaze-Mtn Views | $4,157 | $173 | 2 | 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