Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.29% first-year return on $49,962 initial cash invested.
8.29%
Cash On Cash
9.78%
Cap Rate
1.55
DSCR
$2,401
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,962
Downpayment
20%
$30,440
Closing costs
1%
$1,522
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,401
Total Expenses
$2,056
Mortgage P&I
33%
$800
Property Taxes
2%
$44
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Life Style Properties | $2,214 | $112 | 3 | 2 | 0.27 mi |
Highview Home 4 Beds/2 Bath, Fenced In Backyard | $2,887 | $146 | 3 | 2 | 0.34 mi |
Bright & Super Stylish home w/ perfect location! | $2,709 | $137 | 3 | 2 | 0.51 mi |
Clean Joplin Charmer! | $1,562 | $79 | 2 | 2 | 0.71 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