Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.92% first-year return on $85,179 initial cash invested.
2.92%
Cash On Cash
7.46%
Cap Rate
1.23
DSCR
$4,157
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,157
Total Expenses
$3,950
Mortgage P&I
39%
$1,617
Property Taxes
5%
$226
Home Insurance
3%
$112
HOA
0%
$0
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 |
|---|---|---|---|---|---|
One-of-a-Kind Modern Farmhouse on Laddie Lake | $8,468 | $464 | 3 | 3 | 0.67 mi |
Cozy Retreat Walk 2 Lakeside Park Pets Welcome | $3,979 | $218 | 3 | 1 | 1.74 mi |
Spring Lake Paradise Pool Home w/Sauna, Cable, Bar | $7,282 | $399 | 4 | 2 | 0.93 mi |
Full House and Huge Game Room! | $3,559 | $195 | 4 | 2 | 0.98 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