Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.65% first-year return on $54,750 initial cash invested.
4.65%
Cash On Cash
8.48%
Cap Rate
1.34
DSCR
$2,622
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,410
Mortgage P&I
35%
$920
Property Taxes
6%
$170
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great Location - Fun space- Fully stocked! | $2,059 | $144 | 3 | 1 | 0.37 mi |
uB - 3 blocks to Aggieville, .5 mile to KSU Campus | $2,130 | $149 | 3 | 1 | 0.66 mi |
Cozy Kansan Gathering Home | $2,816 | $197 | 3 | 1 | 0.46 mi |
Close to Downtown | 2 King Beds | Huge Backyard | $2,302 | $161 | 3 | 2 | 0.14 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