Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.09% first-year return on $80,679 initial cash invested.
1.09%
Cash On Cash
6.93%
Cap Rate
1.15
DSCR
$3,195
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,195
Total Expenses
$3,122
Mortgage P&I
42%
$1,357
Property Taxes
4%
$137
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
I459 Exit 1. One Story 4 Bedroom | $2,342 | $154 | 4 | 2 | 1.71 mi |
Quiet 4-bedroom home in suburban neighborhood | $2,388 | $157 | 4 | 2.5 | 1.47 mi |
Four bedroom home with garage | $2,084 | $137 | 4 | 2.5 | 1.5 mi |
Comfy 3BR/2BA Home near BMH | $3,255 | $214 | 3 | 2 | 1.62 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