Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.29% first-year return on $51,579 initial cash invested.
16.29%
Cash On Cash
12.27%
Cap Rate
2.01
DSCR
$3,068
Rent
$700
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
$3,068
Total Expenses
$2,368
Mortgage P&I
26%
$812
Property Taxes
1%
$27
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gentle Breeze on the lake | $3,614 | $233 | 3 | 2 | 4.82 mi |
* Private Retreat for the whole crew! * | $3,583 | $231 | 3 | 2 | 6.22 mi |
The Byrd House at Noccalula Falls | $4,312 | $278 | 3 | 2 | 6.89 mi |
Brand New Cozy Home in quiet neighborhood | $2,466 | $159 | 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