Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.86% first-year return on $45,279 initial cash invested.
17.86%
Cash On Cash
13.71%
Cap Rate
2.16
DSCR
$3,066
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,392
Mortgage P&I
22%
$687
Property Taxes
6%
$187
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Open Kitchen/Private Drive & Garage/Sleeps 5 | $3,338 | $177 | 3 | 2 | 0.82 mi |
Spacious home w/Sunroom+Office+Private Parking Pad | $2,923 | $155 | 3 | 2 | 1.21 mi |
Stylish Lofted w/ private driveway and garage | $4,375 | $232 | 3 | 2 | 1.04 mi |
Park Place! | $3,508 | $186 | 3 | 2 | 1.31 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