Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.47% first-year return on $122k initial cash invested.
2.47%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$5,777
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,777
Total Expenses
$5,526
Mortgage P&I
40%
$2,316
Property Taxes
5%
$270
Home Insurance
3%
$167
HOA
0%
$0
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A delightful, Art Deco gem IN Waverly,4-Br & 2.5 | $3,504 | $180 | 4 | 2.5 | 2.1 mi |
Freshly renovated family home in Matthews, NC | $3,835 | $197 | 4 | 2 | 2.27 mi |
McKee Manor 25Mins to CLT Airport Sleeps 12! | $7,319 | $376 | 5 | 3 | 0.24 mi |
Boho Home & Resort Pool in Charlotte for 4-8ppl | $16,780 | $862 | 5 | 3.5 | 0.88 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