Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.59% first-year return on $76,443 initial cash invested.
2.59%
Cash On Cash
7.04%
Cap Rate
1.23
DSCR
$3,444
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,279
Mortgage P&I
39%
$1,329
Property Taxes
6%
$196
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heated Beautiful Pool Home 3/2 King Bed Fence Pets | $6,755 | $419 | 3 | 2 | 0.35 mi |
Rosemary Retreat: 3BR Home, Screened Pool & Grill | $3,208 | $199 | 3 | 2 | 0.16 mi |
White house | $2,708 | $168 | 3 | 2 | 0.26 mi |
Blue Wonder Cozy and Convenient | $2,612 | $162 | 3 | 2 | 0.3 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