Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.25% first-year return on $45,279 initial cash invested.
16.25%
Cash On Cash
12.81%
Cap Rate
2.08
DSCR
$2,677
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$2,064
Mortgage P&I
25%
$667
Property Taxes
2%
$66
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautifully Acquainted Home. Close to DT GSO! | $2,244 | $119 | 3 | 2 | 0.34 mi |
Cozy 3BR Near Coliseum, UNCG, A&T & Hwy | $2,263 | $120 | 3 | 1.5 | 0.29 mi |
Bungalow on Willomore | $2,338 | $124 | 3 | 1 | 0.12 mi |
The Florida House | $2,584 | $137 | 3 | 1 | 0.16 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