Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.85% first-year return on $88,344 initial cash invested.
2.85%
Cash On Cash
7.21%
Cap Rate
1.25
DSCR
$3,821
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,821
Total Expenses
$3,611
Mortgage P&I
39%
$1,478
Property Taxes
5%
$189
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Valdosta Getaway | $3,583 | $187 | 4 | 2 | 1.17 mi |
Serenity On Hearthstone | $3,373 | $176 | 4 | 2 | 1.91 mi |
Upscale GAME ROOM, Movie Theater, Arcade, Fire Pit | $6,189 | $323 | 4 | 2 | 2.26 mi |
Hamilton Green Townhouse Unit B | $3,468 | $181 | 4 | 3 | 0.99 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