Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.66% first-year return on $108k initial cash invested.
0.66%
Cash On Cash
6.51%
Cap Rate
1.13
DSCR
$4,554
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,554
Total Expenses
$4,495
Mortgage P&I
42%
$1,918
Property Taxes
5%
$242
Home Insurance
3%
$142
HOA
0%
$8
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Belle Cozy Family Villa | $7,638 | $279 | 4 | 3 | 0.76 mi |
Cozy Ranch Near Robins AFB & HMC | $3,148 | $115 | 4 | 2.5 | 2.32 mi |
Huntington house | $3,504 | $128 | 3 | 2.5 | 1.82 mi |
Family Friendly 3BR | RAFB | Fully Fenced Yard | $4,572 | $167 | 3 | 2 | 2.32 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