Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.06% first-year return on $43,941 initial cash invested.
6.06%
Cash On Cash
8.85%
Cap Rate
1.4
DSCR
$2,398
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,398
Total Expenses
$2,176
Mortgage P&I
34%
$804
Property Taxes
7%
$166
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A walk in the Park 1 king & 1 queen bed | $2,971 | $111 | 2 | 1 | 0.45 mi |
Lovely 1 bedroom rental great for long term stays | $1,338 | $50 | 1 | 1 | 0.43 mi |
The Nifty Fifties Close to Downtown | $4,898 | $183 | 3 | 2 | 0.25 mi |
Charming home in Cedar Rapids IA | $2,623 | $98 | 3 | 1 | 0.39 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