Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.81% first-year return on $89,331 initial cash invested.
9.81%
Cash On Cash
9.61%
Cap Rate
1.59
DSCR
$4,932
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,932
Total Expenses
$4,202
Mortgage P&I
32%
$1,565
Property Taxes
4%
$177
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Vineyard ~ newly renovated 7 min to downtown | $3,764 | $238 | 4 | 3 | 0.53 mi |
Remodeled Home - Near Faurot Field! | $5,362 | $339 | 4 | 2 | 0.66 mi |
Spacious & Cozy near Downtown ~ HotTub ~ Game Room | $5,599 | $354 | 4 | 2.5 | 0.33 mi |
Cool & Comfy Central Columbia Home | $3,685 | $233 | 4 | 2.5 | 0.5 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