Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.96% first-year return on $62,562 initial cash invested.
0.96%
Cash On Cash
7.03%
Cap Rate
1.15
DSCR
$2,754
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$2,704
Mortgage P&I
39%
$1,084
Property Taxes
8%
$223
Home Insurance
3%
$76
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Time on 10th | $7,321 | $415 | 3 | 2 | 0.61 mi |
Ms Helen's on Huntington Feels like Home GreatBeds | $2,576 | $146 | 3 | 1.5 | 0.46 mi |
Roanoke Retreat: Near Hospital, Airport & Downtown | $2,452 | $139 | 2 | 1 | 0.7 mi |
Dazzling Duplex, pets, private driveway, EVcharger | $2,099 | $119 | 2 | 1 | 0.65 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