Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.41% first-year return on $54,834 initial cash invested.
12.41%
Cash On Cash
10.91%
Cap Rate
1.78
DSCR
$3,257
Rent
$567
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$2,690
Mortgage P&I
28%
$897
Property Taxes
5%
$172
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Belhaven Beauty | $2,578 | $163 | 3 | 2 | 0.33 mi |
Belhaven Beauty | 3BR/2BA Near Med Center & Unis | $2,531 | $160 | 3 | 2 | 0.38 mi |
Soulful Stay in the Heights | $2,626 | $166 | 3 | 2 | 0.45 mi |
Stylish Home ~ 2 Mi to Jackson State & Belhaven! | $4,160 | $263 | 3 | 2 | 0.6 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