Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.27% first-year return on $57,474 initial cash invested.
7.27%
Cash On Cash
9.78%
Cap Rate
1.54
DSCR
$2,641
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
15%
$24,000
Cashflow
Total Income
$2,641
Total Expenses
$2,293
Mortgage P&I
32%
$845
Property Taxes
5%
$122
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedrooms/2 Full Baths | $3,482 | $159 | 4 | 2 | 1.55 mi |
Come Fly with Me Airbnb | $2,781 | $127 | 4 | 2 | 1.76 mi |
The Round House | $2,256 | $103 | 4 | 2 | 1.99 mi |
Life’s a Beach in Enid’s All 5 Star 4br/2br Gem! | $3,197 | $146 | 4 | 2 | 2.19 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