Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.03% first-year return on $145k initial cash invested.
3.03%
Cash On Cash
7.25%
Cap Rate
1.23
DSCR
$7,191
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$7,191
Total Expenses
$6,825
Mortgage P&I
39%
$2,820
Property Taxes
5%
$351
Home Insurance
3%
$201
HOA
0%
$0
Property Management
15%
$1,079
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Tudor w/ Parking for 2 near Downtown | $5,223 | $324 | 4 | 2 | 0.51 mi |
Desert Sundown, East Nashville Historic Edgefield | $4,868 | $302 | 4 | 2 | 0.67 mi |
Gorgeous renovated historic home in East Nashville | $3,240 | $201 | 4 | 2 | 0.71 mi |
Skyline Views-Rooftop-Walk to Bars & Restaurants | $4,643 | $288 | 4 | 2 | 0.75 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