Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.43% first-year return on $52,089 initial cash invested.
23.43%
Cash On Cash
13.43%
Cap Rate
2.24
DSCR
$4,180
Rent
$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,089
Downpayment
20%
$38,180
Closing costs
1%
$1,909
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$4,180
Total Expenses
$3,163
Mortgage P&I
23%
$953
Property Taxes
3%
$137
Home Insurance
2%
$67
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Maple Lane Inn | $3,694 | $264 | 2 | 1 | 0.3 mi |
Charming Brick Cottage, walk to W&L and VMI | $3,008 | $215 | 2 | 1 | 0.43 mi |
Above Smiles | $3,190 | $228 | 2 | 1 | 0.5 mi |
Stay in Downtown Lex, Hot Tub, Walk to VMI, W&L | $4,477 | $320 | 2 | 1.5 | 0.36 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