Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.3% first-year return on $61,176 initial cash invested.
13.3%
Cash On Cash
10.54%
Cap Rate
1.83
DSCR
$3,543
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$2,865
Mortgage P&I
28%
$986
Property Taxes
4%
$126
Home Insurance
1%
$52
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Birch ~ Modern 3BR, Walk to DT Kannapolis | $3,995 | $199 | 3 | 2.5 | 2.16 mi |
The Briar ~ Sleek 3BR Near DT w/Outdoor Area | $3,995 | $199 | 3 | 2.5 | 2.24 mi |
Maine State Of Mind ~ Comfy Retreat ~ 0.5 to Ktown | $4,276 | $213 | 3 | 2 | 1.4 mi |
Betty The Bungalow ~ 1.5mi to DT Ktown | $4,156 | $207 | 3 | 1.5 | 2.18 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