Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.94% first-year return on $119k initial cash invested.
0.94%
Cash On Cash
6.57%
Cap Rate
1.13
DSCR
$5,002
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,002
Total Expenses
$4,909
Mortgage P&I
43%
$2,171
Property Taxes
4%
$180
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Western Retreat | Hot Tub & Spacious Yard | $4,809 | $268 | 4 | 2 | 0.13 mi |
Renovated 4br/2ba | ~20min DT DEN | ~20min to BLDR | $3,930 | $219 | 4 | 2 | 0.5 mi |
Benton*Way-4 Bedroom Home | $4,343 | $242 | 4 | 2 | 0.53 mi |
Groovy 70s Getaway | Sleeps 10+ | $4,702 | $262 | 4 | 2 | 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