Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.9% first-year return on $72,657 initial cash invested.
5.9%
Cash On Cash
8.96%
Cap Rate
1.41
DSCR
$3,613
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,613
Total Expenses
$3,256
Mortgage P&I
34%
$1,228
Property Taxes
6%
$211
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Exquisite Escape in Moore! | $3,998 | $239 | 4 | 2 | 1.04 mi |
Spacious! Brand new home built in 2023! | $3,195 | $191 | 4 | 2 | 1.42 mi |
Moore Family: Cozy Suburban House + Big yard | $3,513 | $210 | 4 | 2 | 1.78 mi |
Blue Haven Home - 7 Beds | $5,002 | $299 | 4 | 2.5 | 2.15 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