Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.07% first-year return on $29,718 initial cash invested.
16.07%
Cash On Cash
16.28%
Cap Rate
2.7
DSCR
$1,978
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$55,800
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,718
Downpayment
20%
$11,160
Closing costs
1%
$558
Rehab
0%
$0
Furnishing
32%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$1,580
Mortgage P&I
14%
$280
Property Taxes
17%
$327
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Warm & Cozy for the Holidays. 12 mins to Downtown. | $2,931 | $219 | 3 | 1 | 1.46 mi |
Modern home near Dearborn W/game room | $2,529 | $189 | 3 | 1 | 1.55 mi |
Whole House • Private 2BR | $1,593 | $119 | 3 | 1 | 1.59 mi |
Grey Escape | $1,660 | $124 | 3 | 1 | 0.65 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