Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.01% first-year return on $83,850 initial cash invested.
11.01%
Cash On Cash
9.94%
Cap Rate
1.7
DSCR
$5,073
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,073
Total Expenses
$4,304
Mortgage P&I
27%
$1,389
Property Taxes
7%
$380
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Contemporary Oasis w/ Pool Near Lake Murray | $3,970 | $229 | 4 | 3.5 | 1.54 mi |
Gorgeous Lake murray home w/ pool and hot tub! | $9,761 | $563 | 4 | 3.5 | 1.6 mi |
Peaceful Lake Retreat | Private Dock/Grill/Gazebo | $6,692 | $386 | 4 | 2.5 | 1.86 mi |
The Herons Nest | $8,114 | $468 | 5 | 3 | 2.18 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