Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.32% first-year return on $70,479 initial cash invested.
3.32%
Cash On Cash
7.88%
Cap Rate
1.26
DSCR
$3,469
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,469
Total Expenses
$3,274
Mortgage P&I
38%
$1,307
Property Taxes
6%
$210
Home Insurance
3%
$88
HOA
0%
$4
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Patio Home Charlestown State Park & River Ridge | $3,424 | $201 | 3 | 2 | 1.11 mi |
Historic Shabby Cabin W/ Modern Comfort Sleeps 11! | $4,480 | $263 | 3 | 2.5 | 2.6 mi |
Cozy Riverfront House with Private Dock with Stunn | $8,414 | $494 | 3 | 2.5 | 3.52 mi |
Emerald Lake Retreat Charlestown | $3,560 | $209 | 4 | 2.5 | 3.02 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