Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.54% first-year return on $79,692 initial cash invested.
24.54%
Cash On Cash
14.41%
Cap Rate
2.44
DSCR
$6,190
Rent
$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$6,190
Total Expenses
$4,560
Mortgage P&I
21%
$1,307
Property Taxes
3%
$187
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,548
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
7 Myth Louisville Jefferson Home | $3,370 | $191 | 4 | 2 | 1.07 mi |
Charming 4 bedroom home minutes from Downtown! | $3,422 | $194 | 4 | 2 | 1.29 mi |
BRAND NEW, Jeff, IN Cottage, The Newport | $3,105 | $176 | 4 | 2 | 2.09 mi |
The River Vale - Peaceful Kentucky Charm | $4,058 | $230 | 4 | 2.5 | 1.74 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