Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.86% first-year return on $70,095 initial cash invested.
2.86%
Cash On Cash
7.81%
Cap Rate
1.25
DSCR
$3,034
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $2,867 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,034
Total Expenses
$2,867
Mortgage P&I
38%
$1,141
Property Taxes
6%
$194
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy, comfy, convenient, cottage! | $1,482 | $116 | 2 | 1 | 0.05 mi |
Windsor Whimsey | $2,210 | $173 | 2 | 1 | 0.26 mi |
Our “Hidden Oasis” | $1,674 | $131 | 2 | 1 | 0.76 mi |
Peaceful Backyard | Fire Pit | BBQ Grill | Parking | $2,517 | $197 | 2 | 2 | 0.27 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