Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.26% first-year return on $53,196 initial cash invested.
4.26%
Cash On Cash
8.16%
Cap Rate
1.33
DSCR
$2,412
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$2,223
Mortgage P&I
35%
$854
Property Taxes
6%
$152
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Charm | $2,385 | $112 | 2 | 2 | 0.13 mi |
The luxury Estate | $2,534 | $119 | 3 | 2 | 0.47 mi |
Modern 3BR | Fast Wi-Fi|Quiet Stay | $4,003 | $188 | 3 | 2 | 0.22 mi |
Southern Comfort | $2,193 | $103 | 2 | 2 | 0.25 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