Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.29% first-year return on $26,679 initial cash invested.
28.29%
Cash On Cash
18.37%
Cap Rate
2.96
DSCR
$1,995
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
17%
$12,000
Cashflow
Total Income
$1,995
Total Expenses
$1,366
Mortgage P&I
18%
$361
Property Taxes
1%
$23
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Silver Steps Comfy first floor two bedrooms | $1,510 | $73 | 2 | 1 | 0.75 mi |
Oxford Place: Great for Worker | $1,531 | $74 | 2 | 1 | 1.3 mi |
Cozy 3 Bedroom retreat | $2,337 | $113 | 3 | 1 | 0.77 mi |
Awesome Clean House in Dayton! | $1,655 | $80 | 2 | 1 | 1.09 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