Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.41% first-year return on $80,175 initial cash invested.
1.41%
Cash On Cash
6.79%
Cap Rate
1.17
DSCR
$3,220
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,220
Total Expenses
$3,126
Mortgage P&I
40%
$1,290
Property Taxes
6%
$196
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Hot Tub, Pool, Fiber Internet Fort Benning | $4,745 | $300 | 4 | 2 | 0.39 mi |
Long term availability! Monthly discounts! | $2,135 | $135 | 4 | 2 | 0.75 mi |
3BR•Pool•Pool Table•Game Room•Grill•Near Ft Moore | $4,144 | $262 | 3 | 2 | 0.35 mi |
Beautiful & Spacious 3 bed 2bath Home! | $2,230 | $141 | 3 | 2 | 0.44 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