Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.84% first-year return on $44,901 initial cash invested.
1.84%
Cash On Cash
7.07%
Cap Rate
1.15
DSCR
$2,000
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,931 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,901
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
3%
$5,000
Furnishing
0%
$1
Cashflow
Total Income
$2,000
Total Expenses
$1,931
Mortgage P&I
49%
$971
Property Taxes
5%
$100
Home Insurance
10%
$200
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cottage in Mandeville | $1,799 | $91 | 2 | 2 | 0.07 mi |
New, "Old Mandeville" cottage 30 miles to NOLA | $3,064 | $155 | 2 | 2 | 0.57 mi |
Albert St Cottage | $2,610 | $132 | 2 | 2 | 1.16 mi |
Old Mandeville Cottage on St. Tammany Trace | $3,855 | $195 | 2 | 2 | 1.35 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