Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.2% first-year return on $59,895 initial cash invested.
2.2%
Cash On Cash
7.6%
Cap Rate
1.2
DSCR
$2,472
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$2,362
Mortgage P&I
43%
$1,055
Property Taxes
2%
$48
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stowers STOW AWAY | $2,728 | $138 | 3 | 2 | 3.69 mi |
Millcreek Escape | $3,084 | $156 | 3 | 2 | 3.82 mi |
Sedona Hideaway 3/2 Dothan, Alabama | $2,630 | $133 | 3 | 2 | 3.92 mi |
Cozy Spyglass Hideaway 3 BR 2 Bath | $3,717 | $188 | 3 | 2 | 3.51 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