Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.33% first-year return on $53,007 initial cash invested.
9.33%
Cash On Cash
10.15%
Cap Rate
1.59
DSCR
$2,777
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,007
Downpayment
20%
$33,340
Closing costs
1%
$1,667
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,777
Total Expenses
$2,365
Mortgage P&I
32%
$887
Property Taxes
3%
$82
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fenced Backyard, BBQ | Close to Stadium & Hospital | $3,283 | $251 | 3 | 2 | 0.09 mi |
Crimson Charm Getaway | $3,531 | $270 | 3 | 2 | 0.13 mi |
Spacious 3 Bedroom House 2 Miles from Stadium | $2,720 | $208 | 3 | 2 | 0.4 mi |
Newly Renovated Home 5 Minutes From UA Campus! | $1,517 | $116 | 3 | 2 | 0.46 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