Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.11% first-year return on $62,058 initial cash invested.
3.11%
Cash On Cash
7.91%
Cap Rate
1.25
DSCR
$2,916
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,058
Downpayment
20%
$41,960
Closing costs
1%
$2,098
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$2,755
Mortgage P&I
38%
$1,105
Property Taxes
6%
$176
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home for the family | $3,042 | $137 | 3 | 1.5 | 2.02 mi |
California Dreamin Newly Remodeled! Monthly Disc. | $3,020 | $136 | 3 | 1 | 0.92 mi |
New Kitchen. Mid-Century home. Long stays! | $3,264 | $147 | 4 | 1.5 | 2.09 mi |
Rivulet House | Riverfront cottage + fire pit | $3,242 | $146 | 2 | 1 | 0.13 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