Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.05% first-year return on $54,750 initial cash invested.
3.05%
Cash On Cash
7.67%
Cap Rate
1.25
DSCR
$2,186
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$2,047
Mortgage P&I
41%
$893
Property Taxes
2%
$45
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Eagles Rest | $3,123 | $177 | 3 | 2 | 0.79 mi |
Conveniently located to the entire Tricity area. | $1,958 | $111 | 2 | 1 | 1.47 mi |
Perfect location for your stay in the Tri Cities TN | $2,417 | $137 | 2 | 1 | 1.54 mi |
Creekside Townhomes | $1,958 | $111 | 2 | 2.5 | 0.76 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