Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.5% first-year return on $80,979 initial cash invested.
4.5%
Cash On Cash
8.03%
Cap Rate
1.3
DSCR
$3,966
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$3,662
Mortgage P&I
39%
$1,543
Property Taxes
3%
$109
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rustic Elegance | $4,510 | $337 | 3 | 2 | 1.43 mi |
Logan Martin Lake- waterfront | $3,266 | $244 | 3 | 2 | 1.96 mi |
Families love Frank’s Lakehouse @ Sunset estates | $3,908 | $292 | 3 | 2.5 | 1.56 mi |
'Bama Beautiful Lake House | $6,263 | $468 | 4 | 3 | 0.85 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