Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.05% first-year return on $82,779 initial cash invested.
18.05%
Cash On Cash
12.19%
Cap Rate
2.06
DSCR
$5,473
Rent
$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$5,473
Total Expenses
$4,228
Mortgage P&I
25%
$1,379
Property Taxes
2%
$99
Home Insurance
2%
$98
HOA
0%
$25
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Arrowhead Getaway | $3,764 | $182 | 4 | 2 | 1.21 mi |
Be My Guest | $3,702 | $179 | 4 | 3 | 1.25 mi |
Halcyon Oasis: Pool, Pets, Near Eastchase | $5,192 | $251 | 4 | 2 | 1.49 mi |
Relaxing 4BR Stay | East Montgomery + King Beds | $5,192 | $251 | 4 | 2 | 1.89 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