Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.94% first-year return on $51,579 initial cash invested.
17.94%
Cash On Cash
12.84%
Cap Rate
2.11
DSCR
$3,204
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$2,433
Mortgage P&I
25%
$812
Property Taxes
1%
$27
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gentle Breeze on the lake | $3,733 | $236 | 3 | 2 | 4.82 mi |
* Private Retreat for the whole crew! * | $3,480 | $220 | 3 | 2 | 6.22 mi |
The Byrd House at Noccalula Falls | $4,444 | $281 | 3 | 2 | 6.89 mi |
Cozy New Home in Quiet Neighborhood | $2,483 | $157 | 3 | 2 | 5.04 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