Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.49% first-year return on $61,197 initial cash invested.
7.49%
Cash On Cash
9.04%
Cap Rate
1.51
DSCR
$3,560
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$3,178
Mortgage P&I
29%
$1,025
Property Taxes
10%
$372
Home Insurance
2%
$73
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Work & Rest House - 3 bedrooms sleeps seven. | $6,916 | $232 | 3 | 2 | 0.2 mi |
Sylvia's Retreat | $6,945 | $233 | 3 | 1.5 | 0.51 mi |
Cozy Hideaway | $2,951 | $99 | 3 | 2 | 0.41 mi |
Casa Azul | $4,263 | $143 | 3 | 2 | 0.65 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