Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.89% first-year return on $87,300 initial cash invested.
2.89%
Cash On Cash
7.34%
Cap Rate
1.23
DSCR
$4,236
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$4,026
Mortgage P&I
39%
$1,640
Property Taxes
6%
$238
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lily Cove Retreat | $8,281 | $495 | 3 | 2 | 1.84 mi |
Zou Lodge - Modern 3BR With King Beds Near Mizzou | $4,082 | $244 | 3 | 2 | 0.9 mi |
Chic & Cozy Home (new deal&fire pit&near hospital) | $3,463 | $207 | 3 | 2 | 1.76 mi |
Newly Built Home w/ Fresh Design | $4,851 | $290 | 3 | 2 | 1.82 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