Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.46% first-year return on $84,990 initial cash invested.
4.46%
Cash On Cash
7.4%
Cap Rate
1.31
DSCR
$3,789
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$3,473
Mortgage P&I
40%
$1,498
Property Taxes
1%
$44
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
North Hills Cottage 3 miles from downtown | $5,054 | $191 | 3 | 2 | 0.36 mi |
Like New 3 Bed/2 Bath Cottage | $4,922 | $186 | 3 | 2 | 0.45 mi |
Not a Swanky Bungalow | $3,890 | $147 | 3 | 2 | 0.54 mi |
The cutest cottage in Knoxville! | $3,281 | $124 | 3 | 2 | 0.61 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