Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.3% first-year return on $85,290 initial cash invested.
5.3%
Cash On Cash
8%
Cap Rate
1.32
DSCR
$4,638
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,638
Total Expenses
$4,261
Mortgage P&I
38%
$1,763
Property Taxes
3%
$148
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Luxury Loft Main St Downtown Greenville | $5,621 | $308 | 2 | 2 | 0.02 mi |
Luxury Historic 2BR/2BA Loft on North Main St Gvl | $6,588 | $361 | 2 | 2 | 0.04 mi |
emily's annex | $10,786 | $591 | 2 | 2 | 0.11 mi |
Luxe 2BR/2BA Condo 1 Block from Main St w/ Balcony | $5,785 | $317 | 2 | 2 | 0.13 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