Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.97% first-year return on $68,895 initial cash invested.
6.97%
Cash On Cash
8.21%
Cap Rate
1.39
DSCR
$4,413
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$4,413
Total Expenses
$4,013
Mortgage P&I
33%
$1,472
Property Taxes
7%
$317
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,103
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Apartment, Spacious & Cozy Private entrance | $3,715 | $177 | 1 | 1 | 0.3 mi |
Charming 2nd floor Suite w/ a Separate Entrance | $2,456 | $117 | 1 | 1 | 0.36 mi |
Modern, Spacious, bright, private apartment | $3,358 | $160 | 1 | 1 | 0.39 mi |
Sparkling Clean * Skylights * Plants * King Bed | $2,560 | $122 | 1 | 1 | 0.61 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