Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.84% first-year return on $55,842 initial cash invested.
4.84%
Cash On Cash
8.54%
Cap Rate
1.35
DSCR
$2,744
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,519
Mortgage P&I
35%
$947
Property Taxes
7%
$190
Home Insurance
2%
$64
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 bedroom house | $2,716 | $190 | 3 | 2 | 0.21 mi |
Walk to Park & Pool, Broken Arrow Family Escape! | $2,316 | $162 | 3 | 2 | 0.77 mi |
3BR Retreat Near Tulsa – Peaceful & Family Ready | $2,030 | $142 | 3 | 2 | 1.02 mi |
Comfort, Style, and Serenity in One Home! | $2,559 | $179 | 3 | 2 | 1.05 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