Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.44% first-year return on $37,782 initial cash invested.
23.44%
Cash On Cash
17.07%
Cap Rate
2.7
DSCR
$2,616
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,200
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,782
Downpayment
20%
$18,840
Closing costs
1%
$942
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$1,878
Mortgage P&I
19%
$497
Property Taxes
3%
$73
Home Insurance
2%
$52
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 |
|---|---|---|---|---|---|
Blossom & Blues- EV, Vinyl, Firepit, Near Downtown | $3,322 | $182 | 3 | 2 | 2.52 mi |
Peach House | Your Peachy Escape | $3,559 | $195 | 3 | 2 | 3.07 mi |
Beautiful 3BR/2BA Home Minutes from Interstate! | $2,975 | $163 | 3 | 2 | 2.38 mi |
Walk to Amphitheater and Near Mercer! Cozy Cottage | $2,646 | $145 | 3 | 1.5 | 3.21 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