Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.03% first-year return on $78,900 initial cash invested.
0.03%
Cash On Cash
6.12%
Cap Rate
1.1
DSCR
$3,168
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,166
Mortgage P&I
43%
$1,349
Property Taxes
5%
$164
Home Insurance
3%
$102
HOA
1%
$30
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Furnished 3 Beds, 2.5 Baths | $3,244 | $135 | 3 | 2.5 | 1.04 mi |
NEW Discounted Fees | Modern CLT Home w/ Parking | $2,691 | $112 | 3 | 2.5 | 1.04 mi |
Fully Renovated STR (29 Night Max) - 3/2.5 - Dogs | $4,662 | $194 | 3 | 2.5 | 1.21 mi |
Steeplechase-30 Night Min-3/2.5-Dogs OK-Smart Home | $4,566 | $190 | 3 | 2.5 | 1.32 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