Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.17% first-year return on $71,025 initial cash invested.
1.17%
Cash On Cash
6.67%
Cap Rate
1.15
DSCR
$2,806
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,737
Mortgage P&I
44%
$1,223
Property Taxes
3%
$76
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy & Comfy for Travel Work! | $1,847 | $92 | 3 | 2 | 0.29 mi |
Large entire home - in the heart of West Monroe | $2,710 | $135 | 3 | 2 | 0.36 mi |
Entire home in quiet neighborhood | $3,694 | $184 | 3 | 2 | 0.39 mi |
Courtney’s Place | $4,075 | $203 | 3 | 2 | 0.71 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