Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.18% first-year return on $53,379 initial cash invested.
8.18%
Cash On Cash
10.33%
Cap Rate
1.62
DSCR
$2,428
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
17%
$24,000
Cashflow
Total Income
$2,428
Total Expenses
$2,064
Mortgage P&I
31%
$743
Property Taxes
4%
$107
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great 4 Bedrooms by Robins AFB for Long Stays | $3,517 | $118 | 4 | 2 | 0.62 mi |
Relaxing 3BR/2BA Retreat | $4,620 | $155 | 3 | 2 | 0.58 mi |
Cool Ranch in Warner Robins for Mid To Long Stays | $2,951 | $99 | 3 | 2 | 0.71 mi |
Beautiful House by Robins AFB for Long Stays | $2,623 | $88 | 3 | 2 | 0.64 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