Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.25% first-year return on $58,929 initial cash invested.
14.25%
Cash On Cash
11.69%
Cap Rate
1.8
DSCR
$3,595
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,595 income − $2,895 expenses = $700 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,595
Total Expenses
$2,895
Mortgage P&I
29%
$1,055
Property Taxes
1%
$46
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Chicken Coop | $4,353 | $265 | 3 | 3 | 1.4 mi |
Peaceful Mountain Getaway | $6,734 | $410 | 3 | 3 | 1.91 mi |
Cloud View Manor: Stay Above the Clouds | $8,508 | $518 | 3 | 3.5 | 1.98 mi |
Rustic Relaxation with a Gorgeous View !!! | $5,125 | $312 | 3 | 2.5 | 2.23 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