Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.83% first-year return on $57,900 initial cash invested.
4.83%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$2,553
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$2,320
Mortgage P&I
37%
$952
Property Taxes
3%
$77
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Not a revolving door Airbnb | $2,044 | $105 | 3 | 2 | 0.8 mi |
Completed Renovated 3-Bedroom + Pet Friendly | $2,706 | $139 | 3 | 2 | 1.12 mi |
Modern Home w/ Large Fenced Yard, 5 Mins to DT GVL | $1,479 | $76 | 3 | 2 | 1.53 mi |
Cottage on 81 - Greenville, SC | $3,660 | $188 | 3 | 2 | 1.59 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