Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.15% first-year return on $49,500 initial cash invested.
4.15%
Cash On Cash
8.3%
Cap Rate
1.35
DSCR
$2,368
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,197
Mortgage P&I
33%
$771
Property Taxes
10%
$237
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sweetbay Retreat | $2,683 | $140 | 3 | 2.5 | 2.12 mi |
Hub of Fayetteville - Close to Everything! | $2,894 | $151 | 3 | 2 | 0.8 mi |
Where you need to be! No hidden fees | $2,798 | $146 | 3 | 2 | 1.3 mi |
LUX Chef’s Kitchen; Kid-friendly home & playground | $2,664 | $139 | 3 | 2 | 2.02 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