Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.2% first-year return on $72,390 initial cash invested.
0.2%
Cash On Cash
6.54%
Cap Rate
1.1
DSCR
$2,979
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,967
Mortgage P&I
43%
$1,281
Property Taxes
6%
$165
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Thunderbird State Park’s Meadow Cottage | $3,190 | $228 | 3 | 2 | 3.36 mi |
Quiet Country Retreat • Close to OKC/Norman | $1,539 | $110 | 3 | 2 | 3.56 mi |
Cozy cottage with hot tub by Lake Thunderbird | $2,910 | $208 | 3 | 2 | 4.23 mi |
Misty Mornings | Quiet retreat | 10 miles to OU | $4,267 | $305 | 3 | 3 | 5.05 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