Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.02% first-year return on $102k initial cash invested.
1.02%
Cash On Cash
6.55%
Cap Rate
1.13
DSCR
$4,681
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$85,620
Closing costs
1%
$4,281
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,681
Total Expenses
$4,594
Mortgage P&I
44%
$2,063
Property Taxes
3%
$138
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet-Friendly, Stylish Home w/ Backyard Oasis | $5,482 | $269 | 2 | 1 | 0.39 mi |
Pet Friendly, Centrally Located w/ Shared Gym | $3,668 | $180 | 1 | 1 | 0.39 mi |
Brand New 1BR retreat | $1,528 | $75 | 1 | 1 | 0.6 mi |
Updated 3 Bd Home, Pet Friendly, Backyard Oasis | $7,255 | $356 | 3 | 2 | 0.39 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