Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.17% first-year return on $79,362 initial cash invested.
0.17%
Cash On Cash
6.48%
Cap Rate
1.11
DSCR
$3,466
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,455
Mortgage P&I
41%
$1,428
Property Taxes
7%
$258
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury New Construction w/ fireplace office & deck | $5,272 | $214 | 3 | 2 | 0.57 mi |
3BR/2BA Gem | Quiet Gastonia Stay | New Everything | $3,646 | $148 | 3 | 2 | 2.22 mi |
3-BR Family Friendly Fun Find! — Piano — Foosball | $3,843 | $156 | 3 | 1.5 | 1.22 mi |
Rustic Chic Midterm Home | $2,907 | $118 | 3 | 2 | 1.8 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