Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.17% first-year return on $64,179 initial cash invested.
6.17%
Cash On Cash
8.67%
Cap Rate
1.41
DSCR
$3,215
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,215
Total Expenses
$2,885
Mortgage P&I
35%
$1,130
Property Taxes
4%
$134
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
High point home 5 mins away from HPU | $2,406 | $113 | 3 | 2 | 0.73 mi |
Stylish Comfy Home Centrally Located to Triad Area | $4,322 | $203 | 4 | 2 | 0.29 mi |
Furniture Market 5 min, Private Patio, 3 Smart TVs | $3,258 | $153 | 3 | 1 | 0.33 mi |
Furniture Market 5 Min, Renovated House, Full Yard | $2,853 | $134 | 3 | 1 | 0.54 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