Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.04% first-year return on $64,347 initial cash invested.
8.04%
Cash On Cash
9.27%
Cap Rate
1.5
DSCR
$3,481
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,481
Total Expenses
$3,050
Mortgage P&I
33%
$1,134
Property Taxes
5%
$167
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Maine State Of Mind ~ Comfy Retreat ~ 0.5 to Ktown | $4,361 | $214 | 3 | 2 | 1.32 mi |
Betty The Bungalow ~ 1.5mi to DT Ktown | $4,218 | $207 | 3 | 1.5 | 2.12 mi |
Huge Peaceful Lodge, Near Raceway & Mall, Pets OK! | $3,872 | $190 | 3 | 3 | 0.78 mi |
The Kozy Kannapolis, Near Downtown & Attractions | $4,076 | $200 | 3 | 3 | 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