Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.65% first-year return on $66,027 initial cash invested.
11.65%
Cash On Cash
10.15%
Cap Rate
1.69
DSCR
$3,684
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,043
Mortgage P&I
31%
$1,147
Property Taxes
1%
$48
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bungalow On The Boulevard | $2,835 | $118 | 3 | 1 | 1.33 mi |
Simple Modern Cozy Home | $4,590 | $191 | 3 | 1 | 1.41 mi |
3br, sleeps 8, 5msy, 15nola, clean, efficient | $3,172 | $132 | 3 | 1.5 | 1.95 mi |
Beautiful, cozy getaway House near MSY airport | $4,157 | $173 | 3 | 2 | 0.67 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