Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.54% first-year return on $64,431 initial cash invested.
10.54%
Cash On Cash
10.28%
Cap Rate
1.62
DSCR
$3,901
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,901
Total Expenses
$3,335
Mortgage P&I
30%
$1,172
Property Taxes
5%
$212
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to "The Modern Manor". | $2,874 | $175 | 3 | 2 | 0.54 mi |
Heart of BA Home - Family Friendly - Bella’s Casa | $1,938 | $118 | 3 | 1.5 | 0.61 mi |
Broken Arrow's Bella Casa | $2,382 | $145 | 3 | 1.5 | 0.62 mi |
Perfect Summer Experience! Pool + Hot Tub 4Bdrm | $8,262 | $503 | 4 | 2 | 0.34 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