Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.65% first-year return on $52,167 initial cash invested.
4.65%
Cash On Cash
8.36%
Cap Rate
1.36
DSCR
$2,524
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,167
Downpayment
20%
$32,540
Closing costs
1%
$1,627
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,322
Mortgage P&I
33%
$831
Property Taxes
8%
$210
Home Insurance
3%
$69
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 3 Bedroom Townhouse - Prime Location | $2,602 | $124 | 3 | 1.5 | 0.51 mi |
Cozy 3BR Ranch in Florissant | $3,526 | $168 | 3 | 1 | 2.06 mi |
Casa Cul De Sac | $2,456 | $117 | 4 | 2 | 2.16 mi |
Charming North County 3BR Ranch | $3,820 | $182 | 4 | 1.5 | 0.25 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