Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.18% first-year return on $59,979 initial cash invested.
6.18%
Cash On Cash
8.64%
Cap Rate
1.43
DSCR
$3,098
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$2,789
Mortgage P&I
32%
$1,006
Property Taxes
7%
$226
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3 Bedroom In Menchville | $5,125 | $234 | 3 | 2 | 0.9 mi |
centrally newport news | $3,789 | $173 | 3 | 2 | 1.41 mi |
Modern 3BR Home near Busch Gardens W/ free WiFi | $4,906 | $224 | 3 | 2 | 1.43 mi |
Tranquility House | $1,862 | $85 | 3 | 2 | 1.75 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