Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.16% first-year return on $29,073 initial cash invested.
18.16%
Cash On Cash
13.58%
Cap Rate
2.26
DSCR
$1,823
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,300
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,073
Downpayment
20%
$16,260
Closing costs
1%
$813
Rehab
0%
$0
Furnishing
15%
$12,000
Cashflow
Total Income
$1,823
Total Expenses
$1,383
Mortgage P&I
22%
$407
Property Taxes
5%
$82
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Grace in Columbus, GA! | $2,250 | $137 | 2 | 1 | 0.6 mi |
Southern Charm | $1,823 | $111 | 2 | 1 | 1.28 mi |
Southern Charm 3.0 | $1,692 | $103 | 2 | 1 | 1.29 mi |
Southern Charm 2.0 | $1,905 | $116 | 2 | 1 | 1.29 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