Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.7% first-year return on $38,790 initial cash invested.
10.7%
Cash On Cash
11.08%
Cap Rate
1.84
DSCR
$1,764
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$1,418
Mortgage P&I
28%
$497
Property Taxes
2%
$38
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
clean & comfy stay in lawton | $1,699 | $114 | 3 | 1 | 0.37 mi |
Home Away from Home | $2,400 | $161 | 3 | 1 | 0.51 mi |
Comfy Home 1 mile to Fort Sill main gate | $2,340 | $157 | 3 | 1 | 0.63 mi |
Great Plains Landing | $1,639 | $110 | 3 | 1 | 0.64 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