Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.71% first-year return on $61,974 initial cash invested.
7.71%
Cash On Cash
9.35%
Cap Rate
1.48
DSCR
$3,320
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$2,922
Mortgage P&I
33%
$1,100
Property Taxes
5%
$162
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely 3 bedroom minutes from downtown GR | $2,836 | $148 | 3 | 1.5 | 1.43 mi |
Spacious and immaculate home in Easttown! | $4,082 | $213 | 3 | 1.5 | 1.79 mi |
Beautiful Renovated Home - minutes from downtown | $3,449 | $180 | 3 | 1 | 0.78 mi |
Comfy home near downtown GR (no cleaning fee) | $3,718 | $194 | 3 | 1 | 0.92 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