Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.42% first-year return on $106k initial cash invested.
2.42%
Cash On Cash
7.08%
Cap Rate
1.21
DSCR
$4,677
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,020
Closing costs
1%
$3,901
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,677
Total Expenses
$4,463
Mortgage P&I
41%
$1,901
Property Taxes
4%
$177
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home (sleeps 10-12+, 6 beds) + HOT TUB | $7,948 | $390 | 4 | 3 | 0.52 mi |
Rock Hill Base | 5 Mins to Downtown | Dog Friendly | $4,565 | $224 | 4 | 2 | 3.6 mi |
Charming Modern Farm House-5 min from Sport Center | $4,973 | $244 | 3 | 3.5 | 3.01 mi |
3BR Peaceful Home with Large Yard & Deck near I-77 | $3,668 | $180 | 3 | 2 | 0.78 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