Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.29% first-year return on $40,806 initial cash invested.
14.29%
Cash On Cash
12.53%
Cap Rate
2.03
DSCR
$2,217
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,806
Downpayment
20%
$21,720
Closing costs
1%
$1,086
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$1,731
Mortgage P&I
25%
$559
Property Taxes
3%
$58
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Clover Cottage | $2,815 | $178 | 3 | 2 | 1.35 mi |
The Lovern House | $2,626 | $166 | 3 | 2 | 1.76 mi |
Grandma's House | $1,708 | $108 | 2 | 1 | 0.99 mi |
The Field House @ Carter Farm: Entire Cabin | $1,582 | $100 | 2 | 1 | 3.83 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