Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.96% first-year return on $99,495 initial cash invested.
3.96%
Cash On Cash
7.64%
Cap Rate
1.29
DSCR
$4,819
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,819 income − $4,491 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,819
Total Expenses
$4,491
Mortgage P&I
37%
$1,768
Property Taxes
6%
$283
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lowcountry Luxe: Spacious 4BR Oasis in Charleston | $4,633 | $224 | 4 | 3 | 0.47 mi |
Pool, Porch + Parks: North Charleston Family Home! | $5,791 | $280 | 4 | 3 | 0.7 mi |
The Cozy Hidden Gem | $6,122 | $296 | 4 | 2.5 | 0.52 mi |
North Charleston 4BR w/ POOL! | $7,591 | $367 | 4 | 2 | 0.64 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