Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.18% first-year return on $40,623 initial cash invested.
8.18%
Cash On Cash
9.17%
Cap Rate
1.53
DSCR
$2,132
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$2,132
Total Expenses
$1,855
Mortgage P&I
32%
$680
Property Taxes
5%
$102
Home Insurance
2%
$50
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Roanoke - Super Convenient to Downtown | $1,749 | $81 | 2 | 1 | 0.55 mi |
Dazzling Duplex, pets, private driveway, EVcharger | $2,570 | $119 | 2 | 1 | 0.62 mi |
Cozy downstairs apt - luxury, privacy & nice view! | $1,512 | $70 | 1 | 1 | 0.68 mi |
Adorable Quiet 1 Bedroom Duplex | $1,188 | $55 | 1 | 1 | 0.68 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