Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.42% first-year return on $59,160 initial cash invested.
1.42%
Cash On Cash
7.34%
Cap Rate
1.16
DSCR
$2,470
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,400
Mortgage P&I
42%
$1,030
Property Taxes
5%
$115
Home Insurance
3%
$69
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Boomer Sooner Brick House | $2,172 | $140 | 3 | 2 | 0.2 mi |
Cheerful- Modern Stay- 3 bedroom + Game Room | $3,832 | $247 | 3 | 2 | 0.27 mi |
"The Happy House" 3 bed/2 bath Beautiful Home | $2,622 | $169 | 3 | 2 | 0.43 mi |
Spacious 3-Bed, 2-Bath Retreat in Norman! | $2,498 | $161 | 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