Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.31% first-year return on $41,541 initial cash invested.
10.31%
Cash On Cash
10.83%
Cap Rate
1.79
DSCR
$2,214
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,541
Downpayment
20%
$22,420
Closing costs
1%
$1,121
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$1,857
Mortgage P&I
26%
$566
Property Taxes
8%
$183
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Pecan Place | $3,076 | $158 | 3 | 2 | 0.13 mi |
The Cozy Cumberland | $2,200 | $113 | 3 | 2 | 0.52 mi |
All American Lone Star | $2,862 | $147 | 3 | 2 | 0.73 mi |
Cozy Craftsman | $2,920 | $150 | 3 | 1 | 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