Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.52% first-year return on $20,925 initial cash invested.
34.52%
Cash On Cash
25.13%
Cap Rate
4.01
DSCR
$1,659
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,057 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$42,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,925
Downpayment
20%
$8,500
Closing costs
1%
$425
Rehab
0%
$0
Furnishing
28%
$12,000
Cashflow
Total Income
$1,659
Total Expenses
$1,057
Mortgage P&I
13%
$222
Property Taxes
1%
$24
Home Insurance
1%
$15
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tiny house A-Frame | $2,870 | $178 | 2 | 1 | 1.49 mi |
Mountain Gem Hideaway/Romantic Fall Getaway | $2,757 | $171 | 2 | 1 | 1.12 mi |
The Blue Door/Fall Mountain Getaway/Sunset views! | $2,450 | $152 | 2 | 1 | 1.14 mi |
Mountain view cabin, fully remodeled, huge screen in porch with panoramic view. | $2,112 | $131 | 2 | 1 | 1.91 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