Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.02% first-year return on $67,350 initial cash invested.
5.02%
Cash On Cash
8.51%
Cap Rate
1.35
DSCR
$3,672
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$3,390
Mortgage P&I
34%
$1,237
Property Taxes
8%
$308
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage, Pet/Family Friendly, Fenced Yard | $2,080 | $120 | 3 | 2 | 0.68 mi |
Guest House of Fruit Hill Farm | $4,421 | $255 | 3 | 2 | 0.7 mi |
Charming Cottage w/Hot Tub - 3 bed nr City/Events | $4,854 | $280 | 3 | 1.5 | 0.71 mi |
Cozy at Anderson Towne Center | $3,259 | $188 | 3 | 1 | 0.59 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