Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.57% first-year return on $59,490 initial cash invested.
24.57%
Cash On Cash
16.26%
Cap Rate
2.58
DSCR
$4,612
Rent
$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$4,612
Total Expenses
$3,394
Mortgage P&I
19%
$888
Property Taxes
5%
$234
Home Insurance
1%
$59
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4-Bedroom Urban Flair Ranch House | $3,130 | $210 | 4 | 2 | 2.16 mi |
The Lake House | $3,666 | $246 | 4 | 3 | 0.66 mi |
The Lodge - Spa - Gym - 3 Kings | $3,979 | $267 | 4 | 2.5 | 1.3 mi |
Cozy Wichita Escape · 4BR/3BA, Great for Families | $8,853 | $594 | 4 | 3 | 1.99 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