Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.7% first-year return on $48,708 initial cash invested.
8.7%
Cash On Cash
9.16%
Cap Rate
1.53
DSCR
$2,739
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,708
Downpayment
20%
$34,960
Closing costs
1%
$1,748
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,739
Total Expenses
$2,386
Mortgage P&I
32%
$872
Property Taxes
5%
$135
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Roanoke Retreat: Near Hospital, Airport & Downtown | $2,831 | $141 | 2 | 1 | 1.25 mi |
Charming Roanoke House | $2,188 | $109 | 2 | 1 | 1.64 mi |
Modern Brick Cottage w/ Office | $2,529 | $126 | 2 | 1 | 1.86 mi |
A modern farmhouse filled home | $2,610 | $130 | 2 | 1 | 2.02 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