Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.4% first-year return on $71,298 initial cash invested.
3.4%
Cash On Cash
7.74%
Cap Rate
1.26
DSCR
$3,349
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,349
Total Expenses
$3,147
Mortgage P&I
39%
$1,301
Property Taxes
5%
$151
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brookhaven Manor | $1,660 | $88 | 3 | 2 | 2.07 mi |
Quiet Cozy Cove | $2,998 | $159 | 3 | 2.5 | 0.67 mi |
Cozy Family Friendly Hub | $3,527 | $187 | 4 | 2 | 2.17 mi |
Relax & Refresh at the “Little House” | $4,865 | $258 | 2 | 1 | 0.47 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