Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.95% first-year return on $66,279 initial cash invested.
6.95%
Cash On Cash
8.75%
Cap Rate
1.45
DSCR
$3,474
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,090
Mortgage P&I
33%
$1,153
Property Taxes
5%
$190
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Designer Townhome in the Middle of Town | $3,398 | $196 | 3 | 2.5 | 0.14 mi |
Brand New Upscale Townhome in Heart of Lafayette | $2,965 | $171 | 3 | 2.5 | 0.15 mi |
New modern home with Cajun flair | $3,311 | $191 | 3 | 2.5 | 0.15 mi |
3 Bedroom - King Bed - Garage - Near Hospital | $3,138 | $181 | 3 | 2.5 | 0.4 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