Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.18% first-year return on $124k initial cash invested.
0.18%
Cash On Cash
6.44%
Cap Rate
1.1
DSCR
$5,153
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,153
Total Expenses
$5,134
Mortgage P&I
45%
$2,324
Property Taxes
3%
$171
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4BR Haven | 5 min DT Chatt | Free Parking | $3,711 | $200 | 4 | 2.5 | 0.52 mi |
Sunset Haven 4BR + Pool + Hot Tub + Fireplace | $8,869 | $478 | 4 | 2.5 | 0.67 mi |
Stunning Downtown Views with Deck & Hottub | $5,010 | $270 | 4 | 2 | 0.38 mi |
Stylish Home ~ with huge POOL & HOT TUB | $8,461 | $456 | 3 | 2.5 | 0.38 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