Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.91% first-year return on $108k initial cash invested.
4.91%
Cash On Cash
7.9%
Cap Rate
1.33
DSCR
$5,428
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,428
Total Expenses
$4,988
Mortgage P&I
36%
$1,962
Property Taxes
5%
$281
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Emerald Lake Retreat Charlestown | $2,924 | $209 | 4 | 2.5 | 3.93 mi |
Spacious Derby Retreat | $28,431 | $2,032 | 4 | 3.5 | 5.3 mi |
The Ultimate River House! Derby Week Gem! | $5,527 | $395 | 4 | 2.5 | 6.34 mi |
Relaxing River Retreat with Private Pool | $5,709 | $408 | 3 | 3.5 | 3.4 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