Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.8% first-year return on $78,600 initial cash invested.
7.8%
Cash On Cash
8.88%
Cap Rate
1.53
DSCR
$3,805
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,805
Total Expenses
$3,294
Mortgage P&I
33%
$1,260
Property Taxes
3%
$117
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Centrally Located In Lafayette | $4,637 | $242 | 4 | 2 | 0.21 mi |
Brand New Luxury Home In The Center Of Lafayette | $4,944 | $258 | 4 | 2 | 0.22 mi |
Brand New, Modern home In The Heart Of Lafayette | $4,829 | $252 | 4 | 2 | 0.24 mi |
Pet-Friendly King Suite w/ Jacuzzi Tub | $3,928 | $205 | 3 | 2 | 0.22 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