Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.37% first-year return on $91,227 initial cash invested.
4.37%
Cash On Cash
7.68%
Cap Rate
1.31
DSCR
$4,776
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,227
Downpayment
20%
$69,740
Closing costs
1%
$3,487
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$4,444
Mortgage P&I
36%
$1,709
Property Taxes
7%
$321
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home w/ Pool Close to Shopping, Nat'l Parks | $4,861 | $235 | 3 | 2 | 2.05 mi |
Elegant Cozy 3 Bedroom with Large Backyard & Den | $6,081 | $294 | 3 | 2.5 | 1.18 mi |
Relaxing Spa & Serenity Pond Retreat in Portervill | $3,620 | $175 | 3 | 2 | 0.78 mi |
Private, Quiet Cul-de-Sac Home | $6,577 | $318 | 3 | 2 | 1.96 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