Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 44.77% first-year return on $39,882 initial cash invested.
44.77%
Cash On Cash
24.84%
Cap Rate
4.08
DSCR
$3,503
Rent
$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $2,015 expenses = $1,488 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,882
Downpayment
20%
$20,840
Closing costs
1%
$1,042
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$3,503
Total Expenses
$2,015
Mortgage P&I
15%
$529
Property Taxes
1%
$33
Home Insurance
3%
$122
HOA
0%
$0
Property Management
5%
$175
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mountain High - Cozy Mountain Home | $3,578 | $173 | 3 | 2 | 0.75 mi |
Bella Vista | $3,289 | $159 | 3 | 3 | 0.57 mi |
The Florio | Tiny w/ River, Hikes & Rafting | $2,006 | $97 | 2 | 1 | 0.64 mi |
Riverfront Cabin | Deck, Fire Pit & Near Smokies | $3,909 | $189 | 3 | 1 | 0.67 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