Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.52% first-year return on $48,354 initial cash invested.
14.52%
Cash On Cash
13.41%
Cap Rate
2.14
DSCR
$2,615
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $2,030 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,354
Downpayment
20%
$23,194
Closing costs
1%
$1,160
Rehab
0%
$0
Furnishing
21%
$24,000
Cashflow
Total Income
$2,615
Total Expenses
$2,030
Mortgage P&I
23%
$606
Property Taxes
5%
$127
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Childress Vineyards | $4,252 | $233 | 4 | 3 | 0.29 mi |
Cape Cod in Lexington, NC | $2,610 | $143 | 4 | 2 | 0.2 mi |
Erlanger willing Hames | $2,500 | $137 | 3 | 2 | 0.67 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