Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.08% first-year return on $72,390 initial cash invested.
7.08%
Cash On Cash
8.58%
Cap Rate
1.45
DSCR
$3,642
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,215
Mortgage P&I
35%
$1,278
Property Taxes
3%
$98
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Kenner Home- 15 Minutes to NOLA, King Bed | $5,635 | $285 | 3 | 2 | 0.5 mi |
Quiet, Safe NOLA Getaway:Mins to Airport, King Bed | $4,666 | $236 | 3 | 2 | 0.78 mi |
Game Room | Safe | Near Airport | Family Friendly | $4,587 | $232 | 3 | 2 | 0.83 mi |
Charming 3-bedroom house with WiFi, fitness room in peaceful Metairie | $6,485 | $328 | 3 | 2 | 0.87 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