Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5% first-year return on $63,549 initial cash invested.
5%
Cash On Cash
8.3%
Cap Rate
1.34
DSCR
$2,974
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,549
Downpayment
20%
$43,380
Closing costs
1%
$2,169
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$2,709
Mortgage P&I
38%
$1,116
Property Taxes
3%
$88
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic Oasis: Modern and Comfy | $2,622 | $169 | 3 | 2 | 0.86 mi |
Glaring & Modern 3BR|2BTH Home 13 Min DT / Stadium | $3,180 | $205 | 3 | 2 | 1.64 mi |
Cozy|Charming|Convenient|Cottage | $2,901 | $187 | 3 | 2 | 1.8 mi |
Pristine Game-day Cottage Close to Campus | $3,863 | $249 | 4 | 2 | 1.9 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