Unlock all features! Tap here to upgrade
10520 W Providence Rd, North Chesterfield, VA 23236
4 beds • 3 baths • 1648 sqft
$331,500
View on ZillowThis property might be a fair Airbnb investment with a projected 8.88% first-year return on $93,615 initial cash invested.
8.88%
Cash On Cash
8.86%
Cap Rate
1.57
DSCR
$4,930
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,930
Total Expenses
$4,237
Mortgage P&I
32%
$1,557
Property Taxes
4%
$197
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet 2 story brickland home | $4,932 | $235 | 4 | 3 | 1.85 mi |
12 Mi to Dtwn Richmond: Spacious Home w/ Deck! | $6,422 | $306 | 5 | 2.5 | 1.96 mi |
Jeanette's Virginia Paradise | $2,602 | $124 | 3 | 2 | 1.41 mi |
3 BR/2 Bth house mins from three local hospitals | $3,652 | $174 | 3 | 2 | 2.17 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