Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.3% first-year return on $63,990 initial cash invested.
0.3%
Cash On Cash
7.01%
Cap Rate
1.11
DSCR
$2,790
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$2,774
Mortgage P&I
41%
$1,151
Property Taxes
7%
$206
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Knox-5 mins from OU Stadium! King/Queen beds | $4,836 | $318 | 3 | 3 | 0.58 mi |
The Dakota Gem | 1.5 miles to OU Campus | $1,901 | $125 | 3 | 2 | 0.3 mi |
The Kansas Cottage - A Cozy 3 Bedroom Retreat | $2,129 | $140 | 3 | 2 | 0.37 mi |
Classic Norman Ranch Minutes from Everything | $2,449 | $161 | 3 | 2 | 0.46 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