Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.65% first-year return on $32,280 initial cash invested.
35.65%
Cash On Cash
24.83%
Cap Rate
4.15
DSCR
$2,720
Rent
$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$68,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,280
Downpayment
20%
$13,600
Closing costs
1%
$680
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$1,761
Mortgage P&I
12%
$339
Property Taxes
3%
$92
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cottage | $2,070 | $126 | 3 | 1 | 0.09 mi |
2Bdrm-1Bath Private Cozy Apt. w/ Pool & Spa | $1,462 | $89 | 2 | 1 | 5.27 mi |
Royal Retreat 2BR Long Term Rental | $739 | $45 | 2 | 1.5 | 3.75 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $4,123 | $251 | 3 | 2 | 3.94 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