Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.68% first-year return on $27,750 initial cash invested.
35.68%
Cash On Cash
20.82%
Cap Rate
3.45
DSCR
$2,468
Rent
$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
16%
$12,000
Cashflow
Total Income
$2,468
Total Expenses
$1,643
Mortgage P&I
15%
$377
Property Taxes
2%
$55
Home Insurance
1%
$26
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Riverwalk Mill Cottage | $2,452 | $155 | 2 | 1 | 0.1 mi |
Mill Cottage- Near Uptown, 11 miles to Ft.Benning! | $2,705 | $171 | 2 | 2 | 0.59 mi |
Bibb Mill Event Center Getaway | $2,040 | $129 | 2 | 2 | 0.62 mi |
Benning's Best BNB | $1,914 | $121 | 2 | 2 | 0.69 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