Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.52% first-year return on $56,850 initial cash invested.
6.52%
Cash On Cash
9.09%
Cap Rate
1.43
DSCR
$2,857
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,857
Total Expenses
$2,548
Mortgage P&I
34%
$978
Property Taxes
5%
$134
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Modern 3BR - Private Primary Suite! | $3,190 | $138 | 3 | 2 | 0.24 mi |
Boho-Chic Vibes - Central Location NW OKC | $2,936 | $127 | 3 | 2 | 0.27 mi |
Modern 3-Bed Near OAK & 50th | $2,127 | $92 | 3 | 2 | 0.43 mi |
Romantic Bungalow Escape Hot Tub Dream | $2,635 | $114 | 3 | 2 | 0.46 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