Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.83% first-year return on $47,820 initial cash invested.
1.83%
Cash On Cash
7.45%
Cap Rate
1.21
DSCR
$2,002
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$1,929
Mortgage P&I
36%
$728
Property Taxes
10%
$191
Home Insurance
3%
$50
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Lincoln | $3,568 | $255 | 4 | 2 | 0.6 mi |
Black Modern | $1,721 | $123 | 2 | 1 | 0.1 mi |
Organic White Modern | $1,581 | $113 | 3 | 1 | 0.17 mi |
Cornhusker Stadium Lodge | $1,609 | $115 | 2 | 1 | 0.49 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