Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.12% first-year return on $80,832 initial cash invested.
0.12%
Cash On Cash
6.46%
Cap Rate
1.1
DSCR
$3,493
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,832
Downpayment
20%
$59,840
Closing costs
1%
$2,992
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$3,485
Mortgage P&I
42%
$1,462
Property Taxes
7%
$239
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR/2BA Gem | Quiet Gastonia Stay | New Everything | $3,691 | $148 | 3 | 2 | 2.06 mi |
3-BR Family Friendly Fun Find! — Piano — Foosball | $3,891 | $156 | 3 | 1.5 | 1.63 mi |
Luxury New Construction w/ fireplace office & deck | $5,338 | $214 | 3 | 2 | 0.8 mi |
Rustic Chic Midterm Home | $2,943 | $118 | 3 | 2 | 2.24 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