Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.86% first-year return on $92,109 initial cash invested.
0.86%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$4,069
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,069 income − $4,003 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,069
Total Expenses
$4,003
Mortgage P&I
43%
$1,738
Property Taxes
3%
$123
Home Insurance
3%
$126
HOA
2%
$63
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly Home Near EastChase Shopping | $3,304 | $194 | 3 | 2 | 0.43 mi |
Cozy Home With Pool Near EastChase | $4,480 | $263 | 3 | 2 | 0.17 mi |
Welcome to Montgomery Eastchase Home | $2,265 | $133 | 3 | 2 | 0.53 mi |
Home w/ Fenced Yard ~ 12 Mi to Dtwn Montgomery | $2,981 | $175 | 3 | 2 | 0.6 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