Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.63% first-year return on $139k initial cash invested.
1.63%
Cash On Cash
6.94%
Cap Rate
1.17
DSCR
$7,024
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$7,024
Total Expenses
$6,835
Mortgage P&I
39%
$2,707
Property Taxes
8%
$564
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$1,054
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,756
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Grateful Farmhouse | $8,461 | $456 | 4 | 2 | 1.3 mi |
Modern House Heated Pool Gourmet Kitchen Pets | $8,646 | $466 | 4 | 3 | 1.89 mi |
The Springs - 4BR Retreat + Big Heated Pool | $6,698 | $361 | 4 | 2 | 0.84 mi |
BBQs & Breezes: Waterfront Pool House Escape | $7,273 | $392 | 4 | 2 | 1.71 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