Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.98% first-year return on $54,729 initial cash invested.
2.98%
Cash On Cash
7.92%
Cap Rate
1.25
DSCR
$2,289
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,153
Mortgage P&I
41%
$927
Property Taxes
3%
$66
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Pearl House at Cartwright | $3,796 | $192 | 3 | 2 | 0.66 mi |
Culberhouse Cottage - Executive/Vacation Rental | $2,017 | $102 | 3 | 2 | 0.39 mi |
1720 Casa Motel | $2,590 | $131 | 3 | 2 | 0.68 mi |
Cottage in the Lanes | $2,056 | $104 | 3 | 2 | 0.72 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