Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.17% first-year return on $48,030 initial cash invested.
8.17%
Cash On Cash
9.94%
Cap Rate
1.55
DSCR
$2,376
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,030
Downpayment
20%
$28,600
Closing costs
1%
$1,430
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$2,049
Mortgage P&I
32%
$762
Property Taxes
4%
$85
Home Insurance
3%
$62
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sweet Southern Comfort w/ King bed and Garage | $3,194 | $150 | 3 | 2 | 0.93 mi |
Cool Ranch in Warner Robins for Mid To Long Stays | $2,108 | $99 | 3 | 2 | 1.32 mi |
Private Home 3-BR/2 Kings 1 Queen | $3,279 | $154 | 3 | 2 | 1.4 mi |
Scenic Lakefront Home | Family, Pets & Comfort | $3,598 | $169 | 3 | 2 | 1.45 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