Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.29% first-year return on $64,200 initial cash invested.
5.29%
Cash On Cash
8.62%
Cap Rate
1.35
DSCR
$3,161
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,161
Total Expenses
$2,878
Mortgage P&I
37%
$1,171
Property Taxes
3%
$108
Home Insurance
2%
$77
HOA
0%
$6
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Georgia's Cozy Lakeside Villa | $3,352 | $190 | 3 | 2 | 2.37 mi |
Harvest Retreat | $2,558 | $145 | 3 | 2 | 2.45 mi |
💎Dream Land 🔥 Hot Tub ✔️ Gameroom ✔️ massage privacy | $5,734 | $325 | 3 | 2 | 2.65 mi |
Spacious Madison Vacation Rental w/ Backyard! | $3,581 | $203 | 4 | 2 | 3.4 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