Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.63% first-year return on $59,790 initial cash invested.
2.63%
Cash On Cash
7.47%
Cap Rate
1.23
DSCR
$2,421
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$2,290
Mortgage P&I
42%
$1,010
Property Taxes
2%
$48
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House of the Holy Family/Game room | $2,278 | $144 | 3 | 2 | 2.85 mi |
Get Away, Far Away | $1,455 | $92 | 3 | 2 | 5.48 mi |
The Lodge: A Family Retreat Near Smith Lake | $2,278 | $144 | 3 | 2 | 5.72 mi |
Modern Duplex for Families | $1,882 | $119 | 3 | 2 | 5.74 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