Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.5% first-year return on $79,881 initial cash invested.
5.5%
Cash On Cash
7.98%
Cap Rate
1.4
DSCR
$3,512
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,512
Total Expenses
$3,146
Mortgage P&I
36%
$1,263
Property Taxes
3%
$104
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Residential Greenville 4BD New Built Home | $3,606 | $156 | 4 | 2 | 0.38 mi |
Spacious 3BR W Loft In cul-desac | $3,629 | $157 | 3 | 2.5 | 0.69 mi |
Mini Golf + Hot Tub · Sleeps 8 · Pet Friendly | $5,178 | $224 | 3 | 2 | 0.16 mi |
NEW! FAMILY FRIENDLY GREENVILLE VACATION HOME | $4,993 | $216 | 3 | 2 | 0.3 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