Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.02% first-year return on $54,750 initial cash invested.
11.02%
Cash On Cash
10.68%
Cap Rate
1.68
DSCR
$3,220
Rent
$503
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
$3,220
Total Expenses
$2,717
Mortgage P&I
29%
$926
Property Taxes
6%
$184
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful house with all you need! | $2,309 | $115 | 3 | 2 | 0.2 mi |
Cute, Convenient, Central Edmond Ranch | $2,650 | $132 | 3 | 2 | 0.29 mi |
Friday night lights | $3,011 | $150 | 3 | 2 | 0.32 mi |
The Traveler's House | $3,312 | $165 | 3 | 2 | 0.33 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