Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.32% first-year return on $69,780 initial cash invested.
4.32%
Cash On Cash
8.46%
Cap Rate
1.33
DSCR
$3,247
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,247
Total Expenses
$2,996
Mortgage P&I
36%
$1,155
Property Taxes
6%
$203
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ski Lounge a Four Season 4/2 Luxury Stay! | $6,083 | $303 | 4 | 2 | 1.8 mi |
Life’s a Beach in Enid’s All 5 Star 4br/2br Gem! | $2,931 | $146 | 4 | 2 | 1.86 mi |
Heated Pool! Family-Friendly House with Coffee Bar | $5,902 | $294 | 3 | 2 | 1.41 mi |
Cozy HotTub Home Retreat 3BR/2BA/1K,2Q,multi sofas | $3,132 | $156 | 3 | 2 | 1.84 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