Unlock all features! Tap here to upgrade
2337 River Oaks Blvd #A/b, Jackson, MS 39211
6 beds • 4 baths • 2944 sqft • 2 units
$320,000
View on ZillowThis property might be a fair Airbnb investment with a projected 0.1% first-year return on $103k initial cash invested.
0.1%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$4,006
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
11%
$36,000
Cashflow
Total Income
$4,006
Total Expenses
$3,997
Mortgage P&I
40%
$1,597
Property Taxes
9%
$365
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Winter’s Dream | $2,843 | $164 | 3 | 2 | 0.07 mi |
NEW! 4 beds | Car Garage| Quite Location | $2,861 | $165 | 3 | 2 | 0.25 mi |
Man cave of jackson | $3,485 | $201 | 3 | 2 | 0.64 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