Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.35% first-year return on $70,500 initial cash invested.
3.35%
Cash On Cash
7.69%
Cap Rate
1.25
DSCR
$3,163
Rent
$197
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$2,966
Mortgage P&I
40%
$1,279
Property Taxes
3%
$80
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Family Home. | $3,064 | $138 | 3 | 2 | 0.42 mi |
1,800sf 3 story townhome w/ 8 beds | $2,398 | $108 | 3 | 2.5 | 0.65 mi |
Gas Grill | Fenced Yard | 3 Bedrooms | $3,220 | $145 | 3 | 1 | 0.67 mi |
Cozy Eastside Retreat | $3,197 | $144 | 3 | 2 | 0.06 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