Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $64,950 initial cash invested.
3.55%
Cash On Cash
8.02%
Cap Rate
1.3
DSCR
$2,696
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$2,696
Total Expenses
$2,504
Mortgage P&I
37%
$1,004
Property Taxes
5%
$138
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wraparound Porch Near Stadium & Arena | $3,547 | $212 | 4 | 2 | 1.38 mi |
Cozy 4BR Home, Close to Riverside | $3,262 | $195 | 4 | 1.5 | 1.71 mi |
Downtown/Delano distric | $2,376 | $142 | 4 | 2 | 1.36 mi |
Room for the Whole Family! 4BR, 2.5BA Wichita home | $3,011 | $180 | 4 | 2.5 | 1.1 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