Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.86% first-year return on $73,650 initial cash invested.
9.86%
Cash On Cash
9.35%
Cap Rate
1.62
DSCR
$4,577
Rent
$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,577
Total Expenses
$3,972
Mortgage P&I
28%
$1,277
Property Taxes
9%
$405
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chimney Wood Hacienda – Your Abilene Home Away | $7,440 | $263 | 3 | 2 | 0.03 mi |
Spacious MidCentury Modern for Family & Friends | $2,829 | $100 | 3 | 2 | 0.53 mi |
Lee's Lodge | $4,441 | $157 | 3 | 2 | 0.55 mi |
Red Bud Run - Stylish Abilene Retreat | $6,138 | $217 | 3 | 2 | 0.62 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