Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.22% first-year return on $116k initial cash invested.
1.22%
Cash On Cash
6.77%
Cap Rate
1.15
DSCR
$4,969
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,160
Closing costs
1%
$4,358
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,969
Total Expenses
$4,852
Mortgage P&I
43%
$2,141
Property Taxes
3%
$150
Home Insurance
3%
$154
HOA
0%
$22
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
EDC Private POOL Great Location 5 Bed / Room / | $4,161 | $240 | 4 | 3 | 1.27 mi |
Beautiful Single Story Home in Green Valley - Near Airport and LV Strip | $6,016 | $347 | 4 | 3 | 1.69 mi |
ResortHome+PickleBall+BasketBall+Pool+GameRoom+RV | $6,051 | $349 | 4 | 3 | 1.86 mi |
5 Bedroom home near Green Valley | $3,780 | $218 | 4 | 3 | 1.89 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