Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.04% first-year return on $63,360 initial cash invested.
11.04%
Cash On Cash
10.29%
Cap Rate
1.67
DSCR
$3,944
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$3,361
Mortgage P&I
28%
$1,112
Property Taxes
7%
$279
Home Insurance
2%
$76
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King, PoolTable & HotTub Duplex in West Wichita | $4,533 | $216 | 3 | 2 | 0.74 mi |
HotTub, Theater, King Duplex in West Wichita | $5,037 | $240 | 3 | 2 | 0.82 mi |
Duplex in West Wichita:KingBeds, 75" TV & Swing | $4,659 | $222 | 3 | 2 | 0.83 mi |
Private Patio W/ Fenced Yard in Safe Area! | $4,009 | $191 | 3 | 2 | 1.79 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