Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.63% first-year return on $57,858 initial cash invested.
2.63%
Cash On Cash
7.48%
Cap Rate
1.23
DSCR
$2,337
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $2,210 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$2,210
Mortgage P&I
41%
$963
Property Taxes
2%
$58
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hartland Home | $2,036 | $97 | 3 | 2 | 1.7 mi |
Simpsonville House 3B 2.5B Safe and Convenient | $2,183 | $104 | 3 | 2.5 | 0.74 mi |
Fresh & Charming Townhome | $2,707 | $129 | 3 | 2.5 | 1.81 mi |
Walk Downtown Simpsonville 3/1 | $2,393 | $114 | 3 | 1 | 2.16 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