Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 40.24% first-year return on $37,902 initial cash invested.
40.24%
Cash On Cash
31.67%
Cap Rate
5.11
DSCR
$3,342
Rent
$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$66,200
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,902
Downpayment
20%
$13,240
Closing costs
1%
$662
Rehab
0%
$0
Furnishing
36%
$24,000
Cashflow
Total Income
$3,342
Total Expenses
$2,071
Mortgage P&I
10%
$342
Property Taxes
1%
$45
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Retreat Close to Tyler Airport and Downtown | $4,075 | $197 | 3 | 2 | 0.75 mi |
Luxury Downtown Townhouse | Game Room | Gated Lot | $5,088 | $246 | 3 | 3.5 | 2.13 mi |
Texas Grand Retreat! | $2,234 | $108 | 3 | 2 | 1.48 mi |
Tyler North Home | $2,730 | $132 | 3 | 2 | 2.23 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