Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.46% first-year return on $92,109 initial cash invested.
1.46%
Cash On Cash
6.86%
Cap Rate
1.16
DSCR
$4,157
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,157 income − $4,045 expenses = $112 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
$4,157
Total Expenses
$4,045
Mortgage P&I
42%
$1,738
Property Taxes
3%
$123
Home Insurance
3%
$126
HOA
2%
$63
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly Home Near EastChase Shopping | $3,137 | $191 | 3 | 2 | 0.43 mi |
Home w/ Fenced Yard ~ 12 Mi to Dtwn Montgomery | $2,759 | $168 | 3 | 2 | 0.6 mi |
Southern Lux: Eastchase District 4bd/ 3bth | $5,946 | $362 | 4 | 3 | 0.49 mi |
Montgomery’s Finest | $7,605 | $463 | 4 | 4 | 0.23 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