Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.44% first-year return on $66,384 initial cash invested.
14.44%
Cash On Cash
11.04%
Cap Rate
1.83
DSCR
$4,120
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$3,321
Mortgage P&I
28%
$1,155
Property Taxes
3%
$106
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Airport: 25-min to DT/Beach | $4,344 | $204 | 3 | 2 | 0.15 mi |
Spacious 3B/1.5Baths. 5 min Park Circle. | $4,237 | $199 | 3 | 1.5 | 0.2 mi |
Conveniently Located North Charleston Home! | $2,385 | $112 | 3 | 1 | 0.46 mi |
Lowcountry Fun! 4br + Pool + Arcade Game Room! | $4,854 | $228 | 4 | 2 | 0.4 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