Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.01% first-year return on $74,175 initial cash invested.
7.01%
Cash On Cash
8.45%
Cap Rate
1.46
DSCR
$3,933
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$3,500
Mortgage P&I
33%
$1,294
Property Taxes
5%
$208
Home Insurance
2%
$94
HOA
0%
$17
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serenity & Spacious Living - Convenient & Comfy! | $3,063 | $190 | 3 | 2 | 0.88 mi |
Beautiful spacious flat. 3bd/2bth Backyard Oasis! | $4,498 | $279 | 3 | 2 | 2.06 mi |
The JK Rowling House *Dogs Welcome* | $3,305 | $205 | 3 | 2 | 2.21 mi |
Hillsboro Serenity | $4,208 | $261 | 3 | 2.5 | 0.97 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