Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.77% first-year return on $73,986 initial cash invested.
4.77%
Cash On Cash
7.85%
Cap Rate
1.36
DSCR
$4,129
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,986
Downpayment
20%
$53,320
Closing costs
1%
$2,666
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,129
Total Expenses
$3,835
Mortgage P&I
31%
$1,285
Property Taxes
11%
$453
Home Insurance
2%
$96
HOA
0%
$20
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Corner Retreat | $4,950 | $206 | 3 | 2 | 0.38 mi |
Modern house with large private pool | $4,349 | $181 | 3 | 2 | 0.42 mi |
Sunny Door Escape | $4,013 | $167 | 3 | 2 | 0.28 mi |
Charming 3-Bed, 2-Bath with its own private pool | $3,821 | $159 | 3 | 2 | 0.62 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