Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.23% first-year return on $68,379 initial cash invested.
7.23%
Cash On Cash
8.91%
Cap Rate
1.44
DSCR
$3,392
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$2,980
Mortgage P&I
36%
$1,234
Property Taxes
1%
$33
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
17 Springs Retreat | $3,928 | $205 | 3 | 2 | 1.43 mi |
Near 17 Springs Sports Complex: Millbrook Duplex! | $3,066 | $160 | 3 | 2 | 1.11 mi |
Spacious, Quiet~Close to 17 Springs, RTJ, Maxwell | $2,894 | $151 | 3 | 2 | 2.06 mi |
17 Springs | RTJ Golf | Saltwater Pool | Sleeps 8 | $5,059 | $264 | 3 | 2 | 2.32 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