Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.7% first-year return on $55,170 initial cash invested.
5.7%
Cash On Cash
8.83%
Cap Rate
1.4
DSCR
$2,745
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$2,483
Mortgage P&I
34%
$930
Property Taxes
6%
$173
Home Insurance
2%
$62
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 |
|---|---|---|---|---|---|
Cozy Home to stay in Tulsa/Broken Arrow. | $3,057 | $150 | 3 | 2 | 0.34 mi |
New Entire Home and Garage-7 beds | $2,588 | $127 | 3 | 2 | 0.46 mi |
Khai's cozy house | $2,221 | $109 | 3 | 2 | 1.2 mi |
3Bed 2Bath Wash/Dry near Hospitals/EXPO/BOK/Park | $2,181 | $107 | 3 | 2 | 1.2 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