Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.53% first-year return on $91,074 initial cash invested.
0.53%
Cash On Cash
6.81%
Cap Rate
1.11
DSCR
$3,617
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,617
Total Expenses
$3,577
Mortgage P&I
45%
$1,628
Property Taxes
3%
$102
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4-Bedroom Rental with Gazebo | $5,338 | $225 | 4 | 3 | 0.73 mi |
Cozy Cheyenne Four Bedroom | $4,342 | $183 | 4 | 3 | 0.97 mi |
Wyoming Welcomes! Sleeps 8. Home away from home! | $3,535 | $149 | 4 | 2 | 0.71 mi |
Cozy/Charming/Entire House/Sleeps Up to 8 | $3,511 | $148 | 4 | 2 | 2.03 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