Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.22% first-year return on $31,593 initial cash invested.
19.22%
Cash On Cash
13.71%
Cap Rate
2.24
DSCR
$2,095
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,300
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,593
Downpayment
20%
$18,660
Closing costs
1%
$933
Rehab
0%
$0
Furnishing
13%
$12,000
Cashflow
Total Income
$2,095
Total Expenses
$1,589
Mortgage P&I
23%
$476
Property Taxes
3%
$62
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant & Central ~ Queen Beds ~ Private Yard | $2,776 | $117 | 2 | 1 | 0.48 mi |
Clean, Quiet, Comfy! 2 beds, 1 bath, full kitchen. | $1,471 | $62 | 2 | 1 | 0.53 mi |
Urban Artistry Loft Retreat | $4,792 | $202 | 2 | 1 | 0.55 mi |
Merry Mandy’s Loft | $1,471 | $62 | 2 | 1 | 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