Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.34% first-year return on $46,329 initial cash invested.
8.34%
Cash On Cash
10.03%
Cap Rate
1.57
DSCR
$2,169
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$1,847
Mortgage P&I
33%
$719
Property Taxes
2%
$40
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Quiet 3BR/2BA Getaway~ Pool | $3,210 | $173 | 3 | 2 | 0.68 mi |
The Cozy Ruby Entrance Cottage | $2,746 | $148 | 3 | 2 | 0.63 mi |
Elegant Townhouse Central Montgomery Old Farm Rd | $2,356 | $127 | 3 | 2.5 | 0.34 mi |
The Shades of Grey at Midtown | Best location! | $3,191 | $172 | 3 | 2.5 | 0.58 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